{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Instructions","Input Data","Results","Financials","Assumptions --->","Assumption Support","Capital Costs","Monthly Capex AFUDC Calcs","CAPEX --->","Capex","DEPRECIATION --->","Book","Tax","OTHER EXPENSES --->","O&M","Property Tax","REVENUE REQUIREMENT --->","Rev Req","LFCR --->","LFCR","BILL IMPACT --->","Residential Bill Impact"],"not_rendered":{"charts":0,"images":17,"macros":1,"external_links":1,"defined_names":214,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":42,"n_cols":2,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Financial Template"]
["Instructions"]
["I.  Sheet Definitions"]
[null,"A. Input Data -\n    (1) Instructions and definitions are in Input Data Instructions."]
[null,"B. Results -  Summary Overview of Financial Results "]
[null,"C. Financials - Statement of Cash Flows, Income Statement and Balance Sheet"]
[null,"D. Capex - Capital Expenditures per asset\n     Check Input Data Instructions for more details"]
[null,"E. Depreciation\n   (1) Book -  depreciation usually has a different life than tax and has its own schedule sheet\n   (2) Tax - separate from book depreciation"]
[null,"F. Other Expenses\n    (1) O&M - Operations & Maintenaince of an asset once it is service\n    (2) Property Tax - Schedule for Property Tax set in Input Data Instructions"]
[null,"G. Revenue Requirement - Calculates the amount of revenue we must recover from customers\n     (1) Rate Case - Choose Rate Case Year(s) that can be turned on in Input Data tab."]
[null,"H. LFCR -  Levelized Fixed Charge Rate\n     (1) Shows how much the levelized charge rate is."]
[null,"I. Residential Bill Impact - Shows revenue requirement/rate effect based off 1000 KWh bill. "]
["II.  GENERAL INSTRUCTIONS"]
[null,"A. Fields to Complete - All fields with a light yellow background are areas where data can be entered (which should read in a blue font color.) Please do not type anywhere that does not have a yellow background."]
[null,"B. Tabs to Complete - Please fill out the 'Input Data' Tab.  Please provide any supplementary information in the 'Additional Data' Tab."]
[null,"C. Drop-down Menus - Many of the inputs are formatted as a drop down menu (with light grey background). Please make a selection from the menu and do not attempt to re-format these cells. "]
[null,"D. Number Values - All dollar values should be entered as whole numbers."]
[null,"E. Miscellaneous - Towards the bottom of the input data tab is a section (highlighted in a light red backround) that shows the IRR and average ROE based on your current assumptions.  You can use this to help adjust the revenue or expense inputs when targeting a hurdle rate.  "]
["III.  INPUT DATA INSTRUCTIONS"]
[null,"A. General Information - \n   (1) Enter a general description for the project name [user input]\n   (2) Enter your opportunity team name/number [user input]\n   (3) Enter a contact person or persons [user input]"]
[null,"B. Entity - Select the entity from the drop-down menu. [drop down menu]"]
[null,"C. Project Start Year - Select the start year for the project. [user input]"]
[null,"D. 1st Year of Earnings - Select the year for the 1st year that revenue and expenses (besides capital expenditures) will be incurred. [user input]"]
[null,"E. Total Years to Model - select the number of years to model.  Entry can not be greater than 25. [user input]"]
[null,"F. Years Modeled - Based on Project Start Year (item C) and Term/Years Modeled (item E). (do not attempt to change cell)"]
[null,"G. Capital Structure - Management controlled entry (do not attempt to change cell).  Based on entity selected in Input Item B."]
[null,"H. Cost of Equity - Management controlled entry (do not attempt to change cell).  Based on entity selected in Input Item B."]
[null,"I. Interest Rate on Debt - Management controlled entry (do not attempt to change cell).  Based on entity selected in Input Item B.\n   (1) Use Average Debt Rate - Averages debt rate based on entity selected in Input Item B. [user input]\n   (2) Number of Years from Project Start Year - Choose what year interest starts accruing. [user input]"]
[null,"J. Property Tax - \n    (1) Ad Valorem Tax - Management controlled entry (do not attempt to change cell).  Based on entity selected in Input Item B and  Subject to Property Tax cell. [user input]\n    (2) % of NBV subject to Property Tax Rate - Management controlled entry (do not attempt to change cell). Based on selection in Solar Property Tax Exemption. [user input]\n    (3) Subject to Property Tax - Turn on if project being modeled is subject to property tax. [user input]\n    (4) Solar Property Tax Exemption - Turn on only for solar projects. [user input]"]
[null,"L. Bonus Depreciation - Management controlled entry (do not attempt to change cell)."]
[null,"M. Investment Tax Credit - \n   (1) ITC Rate - Management controlled entry (do not attempt to change cell).\n   (2) Reduction in Tax Basis - Management controlled entry (do not attempt to change cell)."]
[null,"N. AFUDC\n (1) Input either 1 (turn on) or 0 (turn off) AFUDC calculations. [user input]\n (2) If pre-calculated AFUDC numbers are available, input in \"CAPEX\" sheet (rows 60-69). [user input]"]
[null,"O. Tax Rate - Management controlled entry (do not attempt to change cell)."]
[null,"P. Financial Drivers - Revenue\n   (1)  Check the 1st box (LFCR) if revenue stream should be based on a levelized fixed charge rate.  By checking this box, you will override any revenue amounts manually entered in the section below (item (4)). [check the box entry]\n   (2)  Check the 2nd box (ROE) if revenue stream should be based on earning at the allowed ROE each year.  By checking this box, you will override any revenue amounts derived by checking the LFCR box or manually entered in the section below (item (4)) [check the box entry]\n   (3)  Check the 3rd box (Rate Base Recovery) if there are rate cases in your project year. By checking this box, you will override any revenue amounts derived by checking the LFCR box or manually entered in the section below (item (4)) \n   (4) Enter the revenue amounts expected in 1st year of earnings. [user input]\n   (5) Enter an annual escalator (if applicable) in the second column.  [user input]\n   (6) Enter in the third column the year the annual escalator entered in the second column would begin.  [user input]\n   (7) Use additional columns to add an incremental lump sum increase or decrease over the prior year amount (if applicable) by putting in a dollar amount for the increase / (decrease) in the calendar year the increase / (decrease) would start. [user input ]"]
[null,"Q. Fuel Expenses - Expense\n   (1)  Enter the expense amounts expected in 1st year of earnings. [user input]\n   (2) Enter an annual escalator (if applicable) in the second column.  [user input]\n   (3)  Enter in the third column the year the annual escalator entered in the second column would begin. [user input]\n   (4) Use additional columns to add an incremental lump sum increase or decrease over the prior year amount (if applicable) by putting in a dollar amount for the increase / (decrease) and a calendar year from the drop down menu for when this increase / (decrease) would start. [user input]"]
[null,"R. MWh Assumptions for Solar\n   (1) Enter the MW-AC (if applicable). [user input]\n   (2) Enter the capacity factor.  [user input]\n   (3) Enter the degradation (if applicable) [user input]\n  "]
["IV.  Capital Expenditures"]
[null,"   (1) Enter a description for the asset. [user input]\n   (2) Select a year the capital dollar is being spent and enter the capital expenditure amount by year for each asset type. Note: make sure that year(s) are at least equal or greater than the year selected in Item C above (Project Start Year). [user input]\n   (3) Select the In-service year from the drop-down menu.  Note that the In-service year must be equal to or greater than the year selected in Input Item D above(1st Year of Earnings). [user input]\n   (4) Enter the amount of months asset is in service during first year (if applicable) [user input]\n   (5) Enter book life of the asset. [user input]\n   (6) Enter tax life of the asset. [user input]\n   (7) Project Qualifies for ITC [NOTE: Please contact the Core Team before enabling ITC] - select either \"Y\" if project qualifies for ITC or \"N\" if it doesn't from the drop down menu. [user input]\n   (8) AFUDC By Year - Enter AFUDC amount by year [user input]"]
["IV.  O&M"]
[null," (1)  Enter a description for the asset incurring O&M. [user input]"]
[null," (2)  Enter growth rate of O&M. [user input]"]
[null," (3)  Select what the year O&M starts. [user input]"]

{"sheet":"Input Data","index":1,"n_rows":122,"n_cols":17,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
["Financial Template",null,{"$f":"IF(Financials!D175=0,\"All checks OK\",\"Press D&E Macro\")","v":"All checks OK"}]
[{"$f":"+C9&\" - Input Data\"","v":"Project Tampa - Midtown (Updated Costs Sept 2022) - Input Data"}]
[]
[null,null,null,"light yellow background = manual input / check box",null,null,null,"light grey background = drop down menu"]
["Click button once all data/inputs are entered"]
["Note:  button can also be found in Financials tab (cell B1/B2)",null,null,"blue = management controlled input",null,null,null,"black = calculated"]
[]
[]
["A.","General Information","Project Tampa - Midtown (Updated Costs Sept 2022)"]
[null,null,"Project Tampa"]
[null,null,"Juan Villa"]
[]
["B.","Entity","TEC"]
[]
["C.","Project Start Year",2022]
[]
["D.","1st Year of Earnings",2022]
[]
["E.","Additional Years Modeled after Start Year",{"$f":"+G19-1","v":29},null,"Total Years to Model",null,30]
[]
["F.","Years Modeled",{"$f":"C15&\" - \"&C15+C19","v":"2022 - 2051"}]
[]
["G.","Capital Structure"]
[null,"Equity",{"$f":"D106*D87+E106*E87+F106*F87","v":0.54}]
[null,"Debt",{"$f":"1-C24","v":0.45999999999999996}]
[]
["H.","Cost of Equity",{"$f":"+D104*D87+E104*E87+F104*F87","v":0.10199999999999999}]
[]
["I.","Interest Rate on Debt",{"$f":"IF(G29=\"y\",AVERAGEIF($H$90:$H$100,\">0\",D90:D100)*D87+AVERAGEIF($H$90:$H$100,\">0\",E90:E100)*E87+AVERAGEIF($H$90:$H$100,\">0\",F90:F100)*F87,(SUMIF($C$90:$C$100,$C$15,$D$90:$D$100)*D87+SUMIF($C$90:$C$100,$C$15,$E$90:$E$100)*E87+SUMIF($C$90:$C$100,$C$15,$F$90:$F$100)*F87))","v":4.6849999999999989E-2},null,"Use Average Debt Rate",null,"Y",null,"Number of Years from Project Start Year",null,null,5]
[]
["J.","Property Tax"]
[null,"Ad Valorem Tax - % of capital investment",{"$f":"IF(G32=\"N\",0,0.017)","v":1.7000000000000001E-2},null,"Subject to Property Tax",null,"Y"]
[null,"% of NBV subject to Property Tax Rate",{"$f":"IF(G33=\"y\",0.2,D108*D87+E108*E87+F108*F87)","v":0.6},null,"Solar Property Tax Exemption",null,"N"]
[]
["K.","Capital Expenditures","See \"CAPEX\" tab for data input"]
[]
["L.","Bonus Depreciation",{"$f":"+C15","v":2022},{"$f":"+C37+1","v":2023},{"$f":"+D37+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Bonus Deprciation Rate",0,{"$f":"+C38","v":0},{"$f":"+D38","v":0},0,0,0,0,0,0,0,0]
[]
["M.","Investment Tax Credit (ITC)",{"$f":"+C15","v":2022},{"$f":"+C40+1","v":2023},2024,2025,2026,2027,2028,{"$f":"+I40+1","v":2029},{"$f":"+J40+1","v":2030},{"$f":"+K40+1","v":2031},{"$f":"+L40+1","v":2032}]
[null,"ITC Rate",{"$f":"IF(C40<2020,0.3,IF(C40=2020,0.26,IF(C40=2021,0.22,0.1)))","v":0.1},{"$f":"IF(D40<2020,0.3,IF(D40=2020,0.26,IF(D40=2021,0.22,0.1)))","v":0.1},0.1,{"$f":"IF(F40<2020,0.3,IF(F40=2020,0.26,IF(F40=2021,0.22,0.1)))","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Reduction in Tax Basis",{"$f":"+C41/2","v":0.05},{"$f":"+D41/2","v":0.05},0.05,0.05,0.05,0.05,0.05,{"$f":"+J41/2","v":0.05},0.05,0.05,0.05]
[]
[null,"Cash Utilization of ITC",2027]
[]
["N.","AFUDC"]
[null,"Eligibility",1]
[null,"AFUDC Rate",6.0900000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate with Changes in Federal and Stat Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-2019","2019-2021","2022-Forward"]
["O.","Tax Rate",{"$f":"IF(C40<2018,0.38575,IF(C40<2022,$P$50,$Q$50))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,null,{"$f":"0.35+(0.055*(1-0.35))","v":0.38574999999999998},{"$f":"0.21+(0.04458*(1-0.21))","v":0.2452182},{"$f":"0.21+(0.055*(1-0.21))","v":0.25345000000000001}]
[null,"Tax Rate on AFUDC",0.08]
[]
["P.","Revenue (Incremental):"]
[null,"Year 1 Mid-Year Earnings",false]
[null,"LFCR - Revenue Based on Levelized Fixed Charge Rate",false,"Note:  checking the box overrides the revenue inputs below in the model",null,null,null,null,"Levelized Rev. Requirement",1,"Levelized Rate"]
[null,"ROE - Revenue Based on Allowed ROE Each Year",false,"Note:  checking here overrides LFCR above and revenue inputs below in the model"]
[null,"Base Rate Recovery (i.e., Rate Case recovery)",true]
[null,"Assumed Rate Case Years",2025,2026,2027,2030,null,"Note:  2020 Strat Plan estimated \"Rate Case(s)\" in 2022-2025"]
[null,"Years between Future Rate Cases",5]
[null,"Customer Growth (Base Revenue)",1.4999999999999999E-2]
[]
[null,null,null,null,null,"Additional Incremental Revenue Increase (Decrease)"]
[null,null,"Annual Escalator","Year to Start Escalator",{"$f":"+C17","v":2022},{"$f":"+C17+1","v":2023},{"$f":"+F63+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Base Revenue (Reduction)"]
[]
["Q.","Fuel Expenses (Incremental):"]
[null,null,null,null,null,"Additional Incremental ExpenseIncrease (Decrease)"]
[null,null,"Annual Escalator","Year to Start Escalator",{"$f":"+E63","v":2022},{"$f":"+F63","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Fuel Expense (Savings)"]
[]
["R.","MWh Assumptions for Solar:"]
[null,"MW-AC (if applicable)",0]
[null,"Capacity Factor",0]
[null,"Degradation (if applicable)",0]
[null,"Avalable Capacity",1]
["S.","Use IRR or MIRR",0]
[null,"Current Results (Unlevered)","IRR",{"$f":"+Results!B20","v":8.5088948022705502E-2},"Average ROE",{"$f":"+Results!G26","v":0.10886127397052964}]
[null,"Current Results (Levered)","IRR",{"$f":"+Financials!C56","v":0.12136277606981127},{"$f":"IF(C13=\"Other\",IF(D78<0.12,\"Project doesn't meet IRR Threshold\",\"\"),\"\")","v":""}]
[null,"Do Not Erase - used to populate above assumptions"]
[]
[null,"Entities"]
[null,"TEC"]
[null,"PGS"]
[null,"Other"]
[]
[]
[null,null,null,{"$f":"IFERROR(MATCH(D88,$C$13,0),0)","v":1},{"$f":"IFERROR(MATCH(E88,$C$13,0),0)","v":0},{"$f":"IFERROR(MATCH(F88,$C$13,0),0)","v":0}]
[null,null,null,{"$f":"+B82","v":"TEC"},{"$f":"+B83","v":"PGS"},{"$f":"+B84","v":"Other"},null,null,null,null,"TEC/PGS",2021,{"$f":"+L88+1","v":2022},{"$f":"+M88+1","v":2023},2024,2025]
[null,null,null,null,null,null,null,{"$f":"+C15+L29-1","v":2026},"<---  Last Year to Average",null,"10 Year Rate",1.9E-2,4.3999999999999997E-2,4.2250000000000003E-2,4.1000000000000002E-2,4.1000000000000002E-2]
[null,"Interest Rate",2020,2.7E-2,{"$f":"+D90","v":2.7E-2},3.1E-2,null,{"$f":"IF(C90>=$C$15,IF(C90<=$H$89,IF(C90=$C$15,1,H89+1),0),0)","v":0},null,null,"30 Year Rate",2.9000000000000001E-2,4.9000000000000002E-2,4.725E-2,4.5999999999999999E-2,4.5999999999999999E-2]
[null,null,{"$f":"+C90+1","v":2021},{"$f":"SUMIF($L$88:$P$88,C91,$L$90:$P$90)","v":2.9000000000000001E-2},{"$f":"+D91","v":2.9000000000000001E-2},{"$f":"+D91+0.005","v":3.4000000000000002E-2},null,0]
[null,null,{"$f":"+C91+1","v":2022},{"$f":"SUMIF($L$88:$P$88,C92,$L$90:$P$90)","v":4.9000000000000002E-2},{"$f":"+D92","v":4.9000000000000002E-2},{"$f":"+D92+0.005","v":5.3999999999999999E-2},null,1,null,null,"Note to interest rates:"]
[null,null,{"$f":"+C92+1","v":2023},4.725E-2,{"$f":"+D93","v":4.725E-2},5.2249999999999998E-2,null,2,null,null,"(1) Rates for TEC/PGS provided by Emera Treasury (Susan Joudrey 8/12/2022)"]
[null,null,{"$f":"+C93+1","v":2024},4.5999999999999999E-2,{"$f":"+D94","v":4.5999999999999999E-2},5.0999999999999997E-2,null,3,null,null,"(2) For \"Other\" (i.e., non-reg) -  added 50bps to TEC rates."]
[null,null,2025,4.5999999999999999E-2,4.5999999999999999E-2,5.0999999999999997E-2,null,4]
[null,null,2026,{"$f":"+D95","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"+F95","v":5.0999999999999997E-2},null,5]
[null,null,2027,4.5999999999999999E-2,4.5999999999999999E-2,5.0999999999999997E-2,null,0]
[null,null,2028,4.5999999999999999E-2,4.5999999999999999E-2,5.0999999999999997E-2,null,0]
[null,null,2029,4.5999999999999999E-2,4.5999999999999999E-2,5.0999999999999997E-2,null,0]
[null,null,2030,4.5999999999999999E-2,4.5999999999999999E-2,5.0999999999999997E-2,null,0]
[]
[]
[]
[null,"Allowed ROE",null,0.10199999999999999,0.1075,0.12,"<---  For Unreg. Projects, levered IRR needs to be 12% or greater"]
[]
[null,"Equity %",null,0.54,0.55000000000000004,0.4,"<---  For Unreg. Projects, cap structure per Emera Commercial Investment"]
[]
[null,"% of NBV subject to Property Tax Rate",null,0.6,0.88,1]
[]
[null,"Rate Cases"]
[null,{"$f":"IF(C$58=0,IF($C$59=0,\"\",$C$15+$C$59),C$58)","v":2025},{"$f":"IF(B111>0,1)","v":1}]
[null,{"$f":"IF(D$58=0,IF($C$59=0,\"\",B111+$C$59),D$58)","v":2026},{"$f":"IF(B112>0,1)","v":1}]
[null,{"$f":"IF(E$58=0,IF($C$59=0,\"\",B112+$C$59),E$58)","v":2027},1]
[null,{"$f":"IF(F$58=0,IF($C$59=0,\"\",B113+$C$59),F$58)","v":2030},1]
[null,{"$f":"IF(G$58=0,IF($C$59=0,\"\",B114+$C$59),G$58)","v":2035},1]
[null,{"$f":"IF(G$58=0,IF($C$59=0,\"\",B115+$C$59),G$58)","v":2040},1]
[null,2045,1]
[null,2050,1]
[null,2055,1]
[null,2060,1]
[null,2065,1]
[null,2070,1]

{"sheet":"Results","index":2,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Financial Template",null,null,null,null,null,null,null,null,{"$f":"IF(Financials!D175=0,\"All checks OK\",\"Press D&E Macro\")","v":"All checks OK"}]
[{"$f":"+'Input Data'!C9&\" - Results\"","v":"Project Tampa - Midtown (Updated Costs Sept 2022) - Results"}]
["Project Team:",{"$f":"+'Input Data'!C10","v":"Project Tampa"}]
[]
["Entity",{"$f":"+'Input Data'!C13","v":"TEC"}]
["Total Capital Spend ($ M)",{"$f":"Capex!AK16/1000000","v":256.41563601309093}]
["Term of Analysis",{"$f":"+'Input Data'!G19","v":30}]
["Project Start Year",{"$f":"+'Input Data'!C15","v":2022}]
["Earnings Start Year",{"$f":"+'Input Data'!C17","v":2022}]
["Tax Rate",{"$f":"+'Input Data'!E50","v":0.25345000000000001}]
[]
["Weighted Average Cost of Capital",null,null,null,"Weighted"]
[null,null,null,"Pre-tax","Pre-tax","Post Tax"]
["Equity",{"$f":"+'Input Data'!C24","v":0.54},{"$f":"+'Input Data'!C27","v":0.10199999999999999},{"$f":"C14/(1-B10)","v":0.13662849105887079},{"$f":"B14*D14","v":7.3779385171790224E-2},{"$f":"C14*B14","v":5.5079999999999997E-2}]
["Debt",{"$f":"+'Input Data'!C25","v":0.45999999999999996},{"$f":"+'Input Data'!C29","v":4.6849999999999989E-2},{"$f":"C15","v":4.6849999999999989E-2},{"$f":"D15*B15","v":2.1550999999999994E-2},{"$f":"E15*(1-B10)","v":1.6088899049999997E-2}]
["WACC",null,null,null,{"$f":"SUM(E14:E15)","v":9.5330385171790211E-2},{"$f":"SUM(F14:F15)","v":7.1168899049999998E-2}]
[]
["Project IRR / NPV"]
["IRR w/o T.V.",{"$f":"+Financials!C33","v":7.1329869448496286E-2},"NPV w/o T.V. ($M)",null,{"$f":"+Financials!C32/1000000","v":0.29226879735103495}]
["IRR w/ T.V.",{"$f":"+Financials!C40","v":8.5088948022705502E-2},"NPV w/ T.V. ($M)",null,{"$f":"+Financials!C39/1000000","v":32.711412663458887}]
[]
["Financial Impacts:"]
["Earning Year",{"$f":"SUMIF(Financials!$C$4:$AG$4,B24,Financials!$C$3:$AG$3)","v":1},{"$f":"SUMIF(Financials!$C$4:$AG$4,C24,Financials!$C$3:$AG$3)","v":5},{"$f":"SUMIF(Financials!$C$4:$AG$4,D24,Financials!$C$3:$AG$3)","v":10},{"$f":"SUMIF(Financials!$C$4:$AG$4,E24,Financials!$C$3:$AG$3)","v":15},{"$f":"SUMIF(Financials!$C$4:$AG$4,F24,Financials!$C$3:$AG$3)","v":20},"Average"]
["Calendar Year",{"$f":"+'Input Data'!C17","v":2022},{"$f":"+B24+4","v":2026},{"$f":"+C24+5","v":2031},{"$f":"+D24+5","v":2036},{"$f":"+E24+5","v":2041},"Over Term"]
[]
["Average Return on Equity - Regulated",{"$f":"SUMIF(Financials!$C$4:$AG$4,B$24,Financials!$C$64:$AG$64)","v":0},{"$f":"SUMIF(Financials!$C$4:$AG$4,C$24,Financials!$C$64:$AG$64)","v":0.10200000000000001},{"$f":"SUMIF(Financials!$C$4:$AG$4,D$24,Financials!$C$64:$AG$64)","v":0.11093127110614411},{"$f":"SUMIF(Financials!$C$4:$AG$4,E$24,Financials!$C$64:$AG$64)","v":0.10775419819953527},{"$f":"SUMIF(Financials!$C$4:$AG$4,F$24,Financials!$C$64:$AG$64)","v":0.10814919801325788},{"$f":"IFERROR(AVERAGE(Financials!C64:AG64),0)","v":0.10886127397052964}]
["Average Return on Equity - Market",{"$f":"SUMIF(Financials!$C$4:$AG$4,B$24,Financials!$C$62:$AG$62)","v":-1.5326319438920717E-2},{"$f":"SUMIF(Financials!$C$4:$AG$4,C$24,Financials!$C$62:$AG$62)","v":0.10200000000000001},{"$f":"SUMIF(Financials!$C$4:$AG$4,D$24,Financials!$C$62:$AG$62)","v":0.11093127110614411},{"$f":"SUMIF(Financials!$C$4:$AG$4,E$24,Financials!$C$62:$AG$62)","v":0.10775419819953527},{"$f":"SUMIF(Financials!$C$4:$AG$4,F$24,Financials!$C$62:$AG$62)","v":0.10814919801325788},{"$f":"IFERROR(AVERAGE(Financials!C62:AG62),0)","v":0.10893880410984905}]
["Revenue Requirement ($ M)",{"$f":"SUMIF(Financials!$C$4:$AG$4,B$24,Financials!$C$68:$AG$68)/1000000","v":0},{"$f":"SUMIF(Financials!$C$4:$AG$4,C$24,Financials!$C$68:$AG$68)/1000000","v":38.764581231985211},{"$f":"SUMIF(Financials!$C$4:$AG$4,D$24,Financials!$C$68:$AG$68)/1000000","v":34.313567962550941},{"$f":"SUMIF(Financials!$C$4:$AG$4,E$24,Financials!$C$68:$AG$68)/1000000","v":27.133654407822142},{"$f":"SUMIF(Financials!$C$4:$AG$4,F$24,Financials!$C$68:$AG$68)/1000000","v":25.310555589115221},{"$f":"IFERROR(AVERAGEIF(Financials!C68:AA68,\"<>0\")/1000000,0)","v":27.035114605025534}]
[]
["Non-Fuel Revenue Requirement ($M)",{"$f":"SUMIF(Financials!$C$4:$AG$4,B$24,Financials!$C$71:$AG$71)/1000000","v":0},{"$f":"SUMIF(Financials!$C$4:$AG$4,C$24,Financials!$C$71:$AG$71)/1000000","v":38.764581231985211},{"$f":"SUMIF(Financials!$C$4:$AG$4,D$24,Financials!$C$71:$AG$71)/1000000","v":34.313567962550941},{"$f":"SUMIF(Financials!$C$4:$AG$4,E$24,Financials!$C$71:$AG$71)/1000000","v":27.133654407822142},{"$f":"SUMIF(Financials!$C$4:$AG$4,F$24,Financials!$C$71:$AG$71)/1000000","v":25.310555589115221},{"$f":"IFERROR(AVERAGEIF(Financials!C71:AA71,\"<>0\")/1000000,0)","v":27.035114605025534}]
[]
["Incremental Fuel Impact ($ M)",{"$f":"SUMIF(Financials!$C$4:$AG$4,B$24,Financials!$C$15:$AG$15)/1000000","v":0},{"$f":"SUMIF(Financials!$C$4:$AG$4,C$24,Financials!$C$15:$AG$15)/1000000","v":0},{"$f":"SUMIF(Financials!$C$4:$AG$4,D$24,Financials!$C$15:$AG$15)/1000000","v":0},{"$f":"SUMIF(Financials!$C$4:$AG$4,E$24,Financials!$C$15:$AG$15)/1000000","v":0},{"$f":"SUMIF(Financials!$C$4:$AG$4,F$24,Financials!$C$15:$AG$15)/1000000","v":0},{"$f":"IFERROR(AVERAGEIF(Financials!C15:AA15,\"<>0\")/1000000,0)","v":0}]
[]
["Net Income ($ M)",{"$f":"SUMIF(Financials!$C$4:$AG$4,B$24,Financials!$C$59:$AG$59)/1000000","v":-0.24569391113238215},{"$f":"SUMIF(Financials!$C$4:$AG$4,C$24,Financials!$C$59:$AG$59)/1000000","v":14.242572426000001},{"$f":"SUMIF(Financials!$C$4:$AG$4,D$24,Financials!$C$59:$AG$59)/1000000","v":12.824614051640243},{"$f":"SUMIF(Financials!$C$4:$AG$4,E$24,Financials!$C$59:$AG$59)/1000000","v":10.978975258654719},{"$f":"SUMIF(Financials!$C$4:$AG$4,F$24,Financials!$C$59:$AG$59)/1000000","v":9.7974075889474772},{"$f":"IFERROR(AVERAGEIF(Financials!C59:AA59,\"<>0\")/1000000,0)","v":11.12756106681211}]
["Net Income - excluding AFUDC ($ M)",{"$f":"SUMIF(Financials!$C$4:$AG$4,B$24,Financials!$C$60:$AG$60)/1000000","v":-0.47762724009723517},{"$f":"SUMIF(Financials!$C$4:$AG$4,C$24,Financials!$C$60:$AG$60)/1000000","v":14.242572426000001},{"$f":"SUMIF(Financials!$C$4:$AG$4,D$24,Financials!$C$60:$AG$60)/1000000","v":12.824614051640243},{"$f":"SUMIF(Financials!$C$4:$AG$4,E$24,Financials!$C$60:$AG$60)/1000000","v":10.978975258654719},{"$f":"SUMIF(Financials!$C$4:$AG$4,F$24,Financials!$C$60:$AG$60)/1000000","v":9.7974075889474772},{"$f":"IFERROR(AVERAGEIF(Financials!C60:AA60,\"<>0\")/1000000,0)","v":10.53775130988952}]
[]
["Residential Rate Impact:"]
["Earning Year",{"$f":"SUMIF(Financials!$C$4:$AG$4,B39,Financials!$C$3:$AG$3)","v":1},{"$f":"SUMIF(Financials!$C$4:$AG$4,C39,Financials!$C$3:$AG$3)","v":2},{"$f":"SUMIF(Financials!$C$4:$AG$4,D39,Financials!$C$3:$AG$3)","v":3},{"$f":"SUMIF(Financials!$C$4:$AG$4,E39,Financials!$C$3:$AG$3)","v":4},{"$f":"SUMIF(Financials!$C$4:$AG$4,F39,Financials!$C$3:$AG$3)","v":5},"Average"]
["Calendar Year",{"$f":"+'Input Data'!C17","v":2022},{"$f":"+B39+1","v":2023},{"$f":"+C39+1","v":2024},{"$f":"+D39+1","v":2025},{"$f":"+E39+1","v":2026},"Over 5 Years"]
[]
["Current Rate Forecast",{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,B39,'Residential Bill Impact'!$D$36:$N$36)","v":145.57999999999998},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,C39,'Residential Bill Impact'!$D$36:$N$36)","v":133.87},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,D39,'Residential Bill Impact'!$D$36:$N$36)","v":133.94999999999999},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,E39,'Residential Bill Impact'!$D$36:$N$36)","v":133.28000000000003},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,F39,'Residential Bill Impact'!$D$36:$N$36)","v":134.05999999999997},{"$f":"AVERAGE(B41:F41)","v":136.148}]
["Estimated Rate with Project",{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,B39,'Residential Bill Impact'!$D$54:$N$54)","v":145.57999999999998},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,C39,'Residential Bill Impact'!$D$54:$N$54)","v":133.87},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,D39,'Residential Bill Impact'!$D$54:$N$54)","v":133.94999999999999},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,E39,'Residential Bill Impact'!$D$54:$N$54)","v":134.63000000000002},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,F39,'Residential Bill Impact'!$D$54:$N$54)","v":135.82},{"$f":"AVERAGE(B42:F42)","v":136.76999999999998}]
["Rate Impact",{"$f":"+B42-B41","v":0},0,0,1.3499999999999943,1.7600000000000193,0.62199999999998568]
[]
["Earning Year",{"$f":"SUMIF(Financials!$C$4:$AG$4,B46,Financials!$C$3:$AG$3)","v":6},{"$f":"SUMIF(Financials!$C$4:$AG$4,C46,Financials!$C$3:$AG$3)","v":7},{"$f":"SUMIF(Financials!$C$4:$AG$4,D46,Financials!$C$3:$AG$3)","v":8},{"$f":"SUMIF(Financials!$C$4:$AG$4,E46,Financials!$C$3:$AG$3)","v":9},{"$f":"SUMIF(Financials!$C$4:$AG$4,F46,Financials!$C$3:$AG$3)","v":10},"Average"]
["Calendar Year",{"$f":"+F39+1","v":2027},{"$f":"+B46+1","v":2028},{"$f":"+C46+1","v":2029},{"$f":"+D46+1","v":2030},{"$f":"+E46+1","v":2031},"Over 10 Years"]
[]
["Current Rate Forecast",{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,B46,'Residential Bill Impact'!$D$36:$N$36)","v":134.98000000000002},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,C46,'Residential Bill Impact'!$D$36:$N$36)","v":134.98000000000002},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,D46,'Residential Bill Impact'!$D$36:$N$36)","v":134.67000000000002},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,E46,'Residential Bill Impact'!$D$36:$N$36)","v":115.65},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,F46,'Residential Bill Impact'!$D$36:$N$36)","v":118.83000000000001},{"$f":"AVERAGE(B48:F48,B41:F41)","v":131.98499999999999}]
["Estimated Rate with Project",{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,B46,'Residential Bill Impact'!$D$54:$N$54)","v":136.69999999999999},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,C46,'Residential Bill Impact'!$D$54:$N$54)","v":136.69999999999999},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,D46,'Residential Bill Impact'!$D$54:$N$54)","v":136.38},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,E46,'Residential Bill Impact'!$D$54:$N$54)","v":117.24000000000001},{"$f":"SUMIF('Residential Bill Impact'!$D$5:$N$5,F46,'Residential Bill Impact'!$D$54:$N$54)","v":120.42},{"$f":"AVERAGE(B49:F49,B42:F42)","v":133.12899999999999}]
["Rate Impact",{"$f":"+B49-B48","v":1.7199999999999704},1.7199999999999704,1.7099999999999795,1.5900000000000034,1.5899999999999892,1.1440000000000055]
[]
[]
[]
["Assumptions:"]
[]
[{"$f":"+'Input Data'!B29","v":"Interest Rate on Debt"},{"$f":"+'Input Data'!C29","v":4.6849999999999989E-2}]
[{"$f":"+'Input Data'!E29","v":"Use Average Debt Rate"},{"$f":"+'Input Data'!G29","v":"Y"}]
[{"$f":"+'Input Data'!I29","v":"Number of Years from Project Start Year"},{"$f":"+'Input Data'!L29","v":5}]
[{"$f":"+'Input Data'!B58","v":"Assumed Rate Case Years"},{"$f":"+'Input Data'!C58","v":2025},{"$f":"+'Input Data'!D58","v":2026},{"$f":"+'Input Data'!E58","v":2027}]
[{"$f":"+'Input Data'!B31","v":"Property Tax"}]
[{"$f":"+'Input Data'!B33","v":"% of NBV subject to Property Tax Rate"},{"$f":"+'Input Data'!C33","v":0.6}]
[]
[{"$f":"+'Input Data'!B41","v":"ITC Rate"},{"$f":"+'Input Data'!C40","v":2022},{"$f":"+'Input Data'!D40","v":2023},{"$f":"+'Input Data'!E40","v":2024},{"$f":"+'Input Data'!F40","v":2025},{"$f":"+'Input Data'!G40","v":2026},{"$f":"+'Input Data'!H40","v":2027}]
[null,{"$f":"+'Input Data'!C41","v":0.1},{"$f":"+'Input Data'!D41","v":0.1},{"$f":"+'Input Data'!E41","v":0.1},{"$f":"+'Input Data'!F41","v":0.1},{"$f":"+'Input Data'!G41","v":0.1},{"$f":"+'Input Data'!H41","v":0.1}]

{"sheet":"Financials","index":3,"n_rows":178,"n_cols":34,"rows_kept":178,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Input Data'!A1&\" - \"&'Input Data'!C9","v":"Financial Template - Project Tampa - Midtown (Updated Costs Sept 2022)"},null,{"$f":"IF(Financials!D175=0,\"All checks OK\",\"Press D&E Macro\")","v":"All checks OK"}]
["Projected Financial Summary by Year",null,{"$f":"IF('Rev Req'!C48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!D48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!E48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!F48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!G48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!H48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!I48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!J48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!K48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!L48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!M48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!N48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!O48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!P48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!Q48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!R48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!S48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!T48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!U48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!V48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!W48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!X48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!Y48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!Z48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!AA48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!AB48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!AC48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!AD48=1,\"Rate Case\",\"\")","v":""},{"$f":"IF('Rev Req'!AE48=1,\"Rate Case\",\"\")","v":"Rate Case"},{"$f":"IF('Rev Req'!AF48=1,\"Rate Case\",\"\")","v":""}]
[null,null,{"$f":"1","v":1},{"$f":"C3+1","v":2},{"$f":"D3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"W3+1","v":22},{"$f":"X3+1","v":23},{"$f":"Y3+1","v":24},{"$f":"Z3+1","v":25},{"$f":"AA3+1","v":26},27,28,29,30]
["Term:",{"$f":"+'Input Data'!C19","v":29},{"$f":"+'Input Data'!C15","v":2022},{"$f":"+C4+1","v":2023},{"$f":"+D4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"+AA4+1","v":2047},{"$f":"+AB4+1","v":2048},{"$f":"+AC4+1","v":2049},{"$f":"+AD4+1","v":2050},{"$f":"+AE4+1","v":2051},"Total"]
["UNLEVERED FREE CASH FLOW AND IRR"]
["Revenue:"]
["Base Revenue",null,{"$f":"'Rev Req'!C$51","v":0},{"$f":"'Rev Req'!D$51","v":0},{"$f":"'Rev Req'!E$51","v":0},{"$f":"'Rev Req'!F$51","v":29676195.567923136},{"$f":"'Rev Req'!G$51","v":38764581.231985211},{"$f":"'Rev Req'!H$51","v":37807525.869597256},{"$f":"'Rev Req'!I$51","v":38374638.757641211},{"$f":"'Rev Req'!J$51","v":38950258.339005828},{"$f":"'Rev Req'!K$51","v":35169103.092066064},{"$f":"'Rev Req'!L$51","v":35696639.638447054},{"$f":"'Rev Req'!M$51","v":36232089.233023755},{"$f":"'Rev Req'!N$51","v":36775570.571519107},{"$f":"'Rev Req'!O$51","v":37327204.130091891},{"$f":"'Rev Req'!P$51","v":27506390.958757535},{"$f":"'Rev Req'!Q$51","v":27918986.823138896},{"$f":"'Rev Req'!R$51","v":28337771.625485975},{"$f":"'Rev Req'!S$51","v":28762838.199868262},{"$f":"'Rev Req'!T$51","v":29194280.772866283},{"$f":"'Rev Req'!U$51","v":25671667.19025936},{"$f":"'Rev Req'!V$51","v":26056742.198113248},{"$f":"'Rev Req'!W$51","v":26447593.331084944},{"$f":"'Rev Req'!X$51","v":26844307.231051214},{"$f":"'Rev Req'!Y$51","v":27246971.839516979},{"$f":"'Rev Req'!Z$51","v":23882365.262191609},{"$f":"'Rev Req'!AA$51","v":24240600.741124481},{"$f":"'Rev Req'!AB$51","v":24604209.752241347},{"$f":"'Rev Req'!AC$51","v":24973272.898524966},{"$f":"'Rev Req'!AD$51","v":25347871.992002837},{"$f":"'Rev Req'!AE$51","v":22136315.947675999},{"$f":"'Rev Req'!AF$51","v":22468360.686891139},{"$f":"SUM(C7:AF7)","v":806414353.88209558}]
["Fuel Revenue",null,{"$f":"+C15","v":0},{"$f":"+D15","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,{"$f":"+AB15","v":0},0,0,0,0]
["Project Revenue",null,{"$f":"IF(C$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,C$4,'Input Data'!$E$64:$O$64)+B9)*(IF('Input Data'!$D$64<=C$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(D$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,D$4,'Input Data'!$E$64:$O$64)+C9)*(IF('Input Data'!$D$64<=D$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(E$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,E$4,'Input Data'!$E$64:$O$64)+D9)*(IF('Input Data'!$D$64<=E$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(F$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,F$4,'Input Data'!$E$64:$O$64)+E9)*(IF('Input Data'!$D$64<=F$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(G$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,G$4,'Input Data'!$E$64:$O$64)+F9)*(IF('Input Data'!$D$64<=G$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(H$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,H$4,'Input Data'!$E$64:$O$64)+G9)*(IF('Input Data'!$D$64<=H$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(I$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,I$4,'Input Data'!$E$64:$O$64)+H9)*(IF('Input Data'!$D$64<=I$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(J$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,J$4,'Input Data'!$E$64:$O$64)+I9)*(IF('Input Data'!$D$64<=J$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(K$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,K$4,'Input Data'!$E$64:$O$64)+J9)*(IF('Input Data'!$D$64<=K$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(L$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,L$4,'Input Data'!$E$64:$O$64)+K9)*(IF('Input Data'!$D$64<=L$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(M$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,M$4,'Input Data'!$E$64:$O$64)+L9)*(IF('Input Data'!$D$64<=M$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(N$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,N$4,'Input Data'!$E$64:$O$64)+M9)*(IF('Input Data'!$D$64<=N$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(O$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,O$4,'Input Data'!$E$64:$O$64)+N9)*(IF('Input Data'!$D$64<=O$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(P$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,P$4,'Input Data'!$E$64:$O$64)+O9)*(IF('Input Data'!$D$64<=P$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(Q$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,Q$4,'Input Data'!$E$64:$O$64)+P9)*(IF('Input Data'!$D$64<=Q$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(R$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,R$4,'Input Data'!$E$64:$O$64)+Q9)*(IF('Input Data'!$D$64<=R$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(S$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,S$4,'Input Data'!$E$64:$O$64)+R9)*(IF('Input Data'!$D$64<=S$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(T$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,T$4,'Input Data'!$E$64:$O$64)+S9)*(IF('Input Data'!$D$64<=T$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(U$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,U$4,'Input Data'!$E$64:$O$64)+T9)*(IF('Input Data'!$D$64<=U$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(V$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,V$4,'Input Data'!$E$64:$O$64)+U9)*(IF('Input Data'!$D$64<=V$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(W$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,W$4,'Input Data'!$E$64:$O$64)+V9)*(IF('Input Data'!$D$64<=W$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(X$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,X$4,'Input Data'!$E$64:$O$64)+W9)*(IF('Input Data'!$D$64<=X$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(Y$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,Y$4,'Input Data'!$E$64:$O$64)+X9)*(IF('Input Data'!$D$64<=Y$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(Z$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,Z$4,'Input Data'!$E$64:$O$64)+Y9)*(IF('Input Data'!$D$64<=Z$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(AA$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,AA$4,'Input Data'!$E$64:$O$64)+Z9)*(IF('Input Data'!$D$64<=AA$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(AB$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,AB$4,'Input Data'!$E$64:$O$64)+AA9)*(IF('Input Data'!$D$64<=AB$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(AC$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,AC$4,'Input Data'!$E$64:$O$64)+AB9)*(IF('Input Data'!$D$64<=AC$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(AD$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,AD$4,'Input Data'!$E$64:$O$64)+AC9)*(IF('Input Data'!$D$64<=AD$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(AE$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,AE$4,'Input Data'!$E$64:$O$64)+AD9)*(IF('Input Data'!$D$64<=AE$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"IF(AF$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(SUMIF('Input Data'!$E$63:$O$63,AF$4,'Input Data'!$E$64:$O$64)+AE9)*(IF('Input Data'!$D$64<=AF$4,(1+'Input Data'!$C$64),1)))","v":0},{"$f":"SUM(C9:AF9)","v":0}]
["Revenue - LFCR",{"$f":"IF('Input Data'!C55=TRUE,1,0)","v":0},{"$f":"IF(C$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,C3,LFCR!$T$13:$T$42)*1000000)-C7-C9)*$B$10)*IF(C4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(C$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,C3,LFCR!$AA$13:$AA$42)*1000000)-C7-C9)*$B$10)*IF(C4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(D$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,D3,LFCR!$T$13:$T$42)*1000000)-D7-D9)*$B$10)*IF(D4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(D$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,D3,LFCR!$AA$13:$AA$42)*1000000)-D7-D9)*$B$10)*IF(D4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(E$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,E3,LFCR!$T$13:$T$42)*1000000)-E7-E9)*$B$10)*IF(E4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(E$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,E3,LFCR!$AA$13:$AA$42)*1000000)-E7-E9)*$B$10)*IF(E4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(F$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,F3,LFCR!$T$13:$T$42)*1000000)-F7-F9)*$B$10)*IF(F4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(F$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,F3,LFCR!$AA$13:$AA$42)*1000000)-F7-F9)*$B$10)*IF(F4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(G$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,G3,LFCR!$T$13:$T$42)*1000000)-G7-G9)*$B$10)*IF(G4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(G$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,G3,LFCR!$AA$13:$AA$42)*1000000)-G7-G9)*$B$10)*IF(G4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(H$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,H3,LFCR!$T$13:$T$42)*1000000)-H7-H9)*$B$10)*IF(H4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(H$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,H3,LFCR!$AA$13:$AA$42)*1000000)-H7-H9)*$B$10)*IF(H4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(I$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,I3,LFCR!$T$13:$T$42)*1000000)-I7-I9)*$B$10)*IF(I4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(I$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,I3,LFCR!$AA$13:$AA$42)*1000000)-I7-I9)*$B$10)*IF(I4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(J$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,J3,LFCR!$T$13:$T$42)*1000000)-J7-J9)*$B$10)*IF(J4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(J$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,J3,LFCR!$AA$13:$AA$42)*1000000)-J7-J9)*$B$10)*IF(J4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(K$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,K3,LFCR!$T$13:$T$42)*1000000)-K7-K9)*$B$10)*IF(K4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(K$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,K3,LFCR!$AA$13:$AA$42)*1000000)-K7-K9)*$B$10)*IF(K4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(L$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,L3,LFCR!$T$13:$T$42)*1000000)-L7-L9)*$B$10)*IF(L4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(L$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,L3,LFCR!$AA$13:$AA$42)*1000000)-L7-L9)*$B$10)*IF(L4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(M$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,M3,LFCR!$T$13:$T$42)*1000000)-M7-M9)*$B$10)*IF(M4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(M$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,M3,LFCR!$AA$13:$AA$42)*1000000)-M7-M9)*$B$10)*IF(M4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(N$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,N3,LFCR!$T$13:$T$42)*1000000)-N7-N9)*$B$10)*IF(N4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(N$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,N3,LFCR!$AA$13:$AA$42)*1000000)-N7-N9)*$B$10)*IF(N4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(O$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,O3,LFCR!$T$13:$T$42)*1000000)-O7-O9)*$B$10)*IF(O4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(O$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,O3,LFCR!$AA$13:$AA$42)*1000000)-O7-O9)*$B$10)*IF(O4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(P$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,P3,LFCR!$T$13:$T$42)*1000000)-P7-P9)*$B$10)*IF(P4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(P$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,P3,LFCR!$AA$13:$AA$42)*1000000)-P7-P9)*$B$10)*IF(P4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(Q$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,Q3,LFCR!$T$13:$T$42)*1000000)-Q7-Q9)*$B$10)*IF(Q4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(Q$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,Q3,LFCR!$AA$13:$AA$42)*1000000)-Q7-Q9)*$B$10)*IF(Q4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(R$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,R3,LFCR!$T$13:$T$42)*1000000)-R7-R9)*$B$10)*IF(R4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(R$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,R3,LFCR!$AA$13:$AA$42)*1000000)-R7-R9)*$B$10)*IF(R4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(S$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,S3,LFCR!$T$13:$T$42)*1000000)-S7-S9)*$B$10)*IF(S4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(S$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,S3,LFCR!$AA$13:$AA$42)*1000000)-S7-S9)*$B$10)*IF(S4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(T$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,T3,LFCR!$T$13:$T$42)*1000000)-T7-T9)*$B$10)*IF(T4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(T$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,T3,LFCR!$AA$13:$AA$42)*1000000)-T7-T9)*$B$10)*IF(T4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(U$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,U3,LFCR!$T$13:$T$42)*1000000)-U7-U9)*$B$10)*IF(U4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(U$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,U3,LFCR!$AA$13:$AA$42)*1000000)-U7-U9)*$B$10)*IF(U4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(V$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,V3,LFCR!$T$13:$T$42)*1000000)-V7-V9)*$B$10)*IF(V4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(V$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,V3,LFCR!$AA$13:$AA$42)*1000000)-V7-V9)*$B$10)*IF(V4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(W$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,W3,LFCR!$T$13:$T$42)*1000000)-W7-W9)*$B$10)*IF(W4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(W$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,W3,LFCR!$AA$13:$AA$42)*1000000)-W7-W9)*$B$10)*IF(W4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(X$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,X3,LFCR!$T$13:$T$42)*1000000)-X7-X9)*$B$10)*IF(X4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(X$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,X3,LFCR!$AA$13:$AA$42)*1000000)-X7-X9)*$B$10)*IF(X4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(Y$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,Y3,LFCR!$T$13:$T$42)*1000000)-Y7-Y9)*$B$10)*IF(Y4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(Y$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,Y3,LFCR!$AA$13:$AA$42)*1000000)-Y7-Y9)*$B$10)*IF(Y4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(Z$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,Z3,LFCR!$T$13:$T$42)*1000000)-Z7-Z9)*$B$10)*IF(Z4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(Z$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,Z3,LFCR!$AA$13:$AA$42)*1000000)-Z7-Z9)*$B$10)*IF(Z4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(AA$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AA3,LFCR!$T$13:$T$42)*1000000)-AA7-AA9)*$B$10)*IF(AA4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(AA$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AA3,LFCR!$AA$13:$AA$42)*1000000)-AA7-AA9)*$B$10)*IF(AA4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(AB$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AB3,LFCR!$T$13:$T$42)*1000000)-AB7-AB9)*$B$10)*IF(AB4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(AB$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AB3,LFCR!$AA$13:$AA$42)*1000000)-AB7-AB9)*$B$10)*IF(AB4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(AC$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AC3,LFCR!$T$13:$T$42)*1000000)-AC7-AC9)*$B$10)*IF(AC4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(AC$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AC3,LFCR!$AA$13:$AA$42)*1000000)-AC7-AC9)*$B$10)*IF(AC4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(AD$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AD3,LFCR!$T$13:$T$42)*1000000)-AD7-AD9)*$B$10)*IF(AD4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(AD$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AD3,LFCR!$AA$13:$AA$42)*1000000)-AD7-AD9)*$B$10)*IF(AD4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(AE$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AE3,LFCR!$T$13:$T$42)*1000000)-AE7-AE9)*$B$10)*IF(AE4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(AE$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AE3,LFCR!$AA$13:$AA$42)*1000000)-AE7-AE9)*$B$10)*IF(AE4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"IF(AF$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AF3,LFCR!$T$13:$T$42)*1000000)-AF7-AF9)*$B$10)*IF(AF4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=1,1,0)+IF(AF$4>'Input Data'!$C$15+'Input Data'!$C$19,0,((SUMIF(LFCR!$A$13:$A$42,AF3,LFCR!$AA$13:$AA$42)*1000000)-AF7-AF9)*$B$10)*IF(AF4='Input Data'!$C$17,IF('Input Data'!$C$54=TRUE,0.5,1),1)*IF('Input Data'!$J$55=2,1,0)","v":0},{"$f":"SUM(C10:AF10)","v":0}]
["Revenue - ROE Based",{"$f":"IF('Input Data'!C56=TRUE,1,0)","v":0},{"$f":"IF(C$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!C15-C7-C8-C9-C10)*$B$11)","v":0},{"$f":"IF(D$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!D15-D7-D8-D9-D10)*$B$11)","v":0},{"$f":"IF(E$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!E15-E7-E8-E9-E10)*$B$11)","v":0},{"$f":"IF(F$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!F15-F7-F8-F9-F10)*$B$11)","v":0},{"$f":"IF(G$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!G15-G7-G8-G9-G10)*$B$11)","v":0},{"$f":"IF(H$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!H15-H7-H8-H9-H10)*$B$11)","v":0},{"$f":"IF(I$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!I15-I7-I8-I9-I10)*$B$11)","v":0},{"$f":"IF(J$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!J15-J7-J8-J9-J10)*$B$11)","v":0},{"$f":"IF(K$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!K15-K7-K8-K9-K10)*$B$11)","v":0},{"$f":"IF(L$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!L15-L7-L8-L9-L10)*$B$11)","v":0},{"$f":"IF(M$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!M15-M7-M8-M9-M10)*$B$11)","v":0},{"$f":"IF(N$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!N15-N7-N8-N9-N10)*$B$11)","v":0},{"$f":"IF(O$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!O15-O7-O8-O9-O10)*$B$11)","v":0},{"$f":"IF(P$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!P15-P7-P8-P9-P10)*$B$11)","v":0},{"$f":"IF(Q$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!Q15-Q7-Q8-Q9-Q10)*$B$11)","v":0},{"$f":"IF(R$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!R15-R7-R8-R9-R10)*$B$11)","v":0},{"$f":"IF(S$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!S15-S7-S8-S9-S10)*$B$11)","v":0},{"$f":"IF(T$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!T15-T7-T8-T9-T10)*$B$11)","v":0},{"$f":"IF(U$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!U15-U7-U8-U9-U10)*$B$11)","v":0},{"$f":"IF(V$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!V15-V7-V8-V9-V10)*$B$11)","v":0},{"$f":"IF(W$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!W15-W7-W8-W9-W10)*$B$11)","v":0},{"$f":"IF(X$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!X15-X7-X8-X9-X10)*$B$11)","v":0},{"$f":"IF(Y$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!Y15-Y7-Y8-Y9-Y10)*$B$11)","v":0},{"$f":"IF(Z$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!Z15-Z7-Z8-Z9-Z10)*$B$11)","v":0},{"$f":"IF(AA$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!AA15-AA7-AA8-AA9-AA10)*$B$11)","v":0},{"$f":"IF(AB$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!AB15-AB7-AB8-AB9-AB10)*$B$11)","v":0},{"$f":"IF(AC$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!AC15-AC7-AC8-AC9-AC10)*$B$11)","v":0},{"$f":"IF(AD$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!AD15-AD7-AD8-AD9-AD10)*$B$11)","v":0},{"$f":"IF(AE$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!AE15-AE7-AE8-AE9-AE10)*$B$11)","v":0},{"$f":"IF(AF$4>'Input Data'!$C$15+'Input Data'!$C$19,0,(+'Rev Req'!AF15-AF7-AF8-AF9-AF10)*$B$11)","v":0},{"$f":"SUM(C11:AF11)","v":0}]
["Total Revenue",null,{"$f":"SUM(C7:C11)","v":0},0,0,29676195.567923136,38764581.231985211,37807525.869597256,38374638.757641211,38950258.339005828,35169103.092066064,35696639.638447054,36232089.233023755,36775570.571519107,37327204.130091891,27506390.958757535,27918986.823138896,28337771.625485975,28762838.199868262,29194280.772866283,25671667.19025936,26056742.198113248,26447593.331084944,26844307.231051214,27246971.839516979,23882365.262191609,24240600.741124481,{"$f":"SUM(AB7:AB11)","v":24604209.752241347},24973272.898524966,25347871.992002837,22136315.947675999,22468360.686891139,806414353.88209558]
[]
["Expenses:"]
["Fuel",null,{"$f":"IF(C$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(C$4='Input Data'!$C$17,'Input Data'!$E$69,0))","v":0},{"$f":"IF(D$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(D$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,C15,IF(D$4>='Input Data'!$D$69,C15*(1+'Input Data'!$C$69),C15))))+IF(D$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,D$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(E$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(E$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,D15,IF(E$4>='Input Data'!$D$69,D15*(1+'Input Data'!$C$69),D15))))+IF(E$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,E$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(F$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(F$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,E15,IF(F$4>='Input Data'!$D$69,E15*(1+'Input Data'!$C$69),E15))))+IF(F$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,F$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(G$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(G$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,F15,IF(G$4>='Input Data'!$D$69,F15*(1+'Input Data'!$C$69),F15))))+IF(G$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,G$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(H$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(H$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,G15,IF(H$4>='Input Data'!$D$69,G15*(1+'Input Data'!$C$69),G15))))+IF(H$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,H$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(I$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(I$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,H15,IF(I$4>='Input Data'!$D$69,H15*(1+'Input Data'!$C$69),H15))))+IF(I$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,I$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(J$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(J$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,I15,IF(J$4>='Input Data'!$D$69,I15*(1+'Input Data'!$C$69),I15))))+IF(J$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,J$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(K$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(K$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,J15,IF(K$4>='Input Data'!$D$69,J15*(1+'Input Data'!$C$69),J15))))+IF(K$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,K$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(L$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(L$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,K15,IF(L$4>='Input Data'!$D$69,K15*(1+'Input Data'!$C$69),K15))))+IF(L$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,L$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(M$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(M$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,L15,IF(M$4>='Input Data'!$D$69,L15*(1+'Input Data'!$C$69),L15))))+IF(M$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,M$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(N$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(N$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,M15,IF(N$4>='Input Data'!$D$69,M15*(1+'Input Data'!$C$69),M15))))+IF(N$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,N$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(O$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(O$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,N15,IF(O$4>='Input Data'!$D$69,N15*(1+'Input Data'!$C$69),N15))))+IF(O$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,O$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(P$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(P$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,O15,IF(P$4>='Input Data'!$D$69,O15*(1+'Input Data'!$C$69),O15))))+IF(P$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,P$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(Q$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(Q$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,P15,IF(Q$4>='Input Data'!$D$69,P15*(1+'Input Data'!$C$69),P15))))+IF(Q$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,Q$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(R$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(R$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,Q15,IF(R$4>='Input Data'!$D$69,Q15*(1+'Input Data'!$C$69),Q15))))+IF(R$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,R$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(S$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(S$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,R15,IF(S$4>='Input Data'!$D$69,R15*(1+'Input Data'!$C$69),R15))))+IF(S$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,S$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(T$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(T$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,S15,IF(T$4>='Input Data'!$D$69,S15*(1+'Input Data'!$C$69),S15))))+IF(T$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,T$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(U$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(U$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,T15,IF(U$4>='Input Data'!$D$69,T15*(1+'Input Data'!$C$69),T15))))+IF(U$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,U$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(V$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(V$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,U15,IF(V$4>='Input Data'!$D$69,U15*(1+'Input Data'!$C$69),U15))))+IF(V$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,V$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(W$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(W$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,V15,IF(W$4>='Input Data'!$D$69,V15*(1+'Input Data'!$C$69),V15))))+IF(W$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,W$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(X$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(X$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,W15,IF(X$4>='Input Data'!$D$69,W15*(1+'Input Data'!$C$69),W15))))+IF(X$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,X$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(Y$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(Y$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,X15,IF(Y$4>='Input Data'!$D$69,X15*(1+'Input Data'!$C$69),X15))))+IF(Y$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,Y$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(Z$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(Z$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,Y15,IF(Z$4>='Input Data'!$D$69,Y15*(1+'Input Data'!$C$69),Y15))))+IF(Z$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,Z$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(AA$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(AA$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,Z15,IF(AA$4>='Input Data'!$D$69,Z15*(1+'Input Data'!$C$69),Z15))))+IF(AA$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,AA$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(AB$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(AB$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,AA15,IF(AB$4>='Input Data'!$D$69,AA15*(1+'Input Data'!$C$69),AA15))))+IF(AB$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,AB$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(AC$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(AC$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,AB15,IF(AC$4>='Input Data'!$D$69,AB15*(1+'Input Data'!$C$69),AB15))))+IF(AC$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,AC$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(AD$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(AD$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,AC15,IF(AD$4>='Input Data'!$D$69,AC15*(1+'Input Data'!$C$69),AC15))))+IF(AD$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,AD$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(AE$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(AE$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,AD15,IF(AE$4>='Input Data'!$D$69,AD15*(1+'Input Data'!$C$69),AD15))))+IF(AE$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,AE$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"IF(AF$4>'Input Data'!$C$15+'Input Data'!$C$19,0,IF(AF$4='Input Data'!$C$17,'Input Data'!$E$69,IF('Input Data'!$D$69=0,AE15,IF(AF$4>='Input Data'!$D$69,AE15*(1+'Input Data'!$C$69),AE15))))+IF(AF$3<=$B$4+1,SUMIF('Input Data'!$F$63:$O$63,AF$4,'Input Data'!$F$69:$O$69))","v":0},{"$f":"SUM(C15:AF15)","v":0}]
["O&M Expense",null,{"$f":"SUMIF('O&M'!$D$4:$AG$4,C$4,'O&M'!$D$12:$AG$12)","v":0},{"$f":"SUMIF('O&M'!$D$4:$AG$4,D$4,'O&M'!$D$12:$AG$12)","v":0},{"$f":"SUMIF('O&M'!$D$4:$AG$4,E$4,'O&M'!$D$12:$AG$12)","v":0},{"$f":"SUMIF('O&M'!$D$4:$AG$4,F$4,'O&M'!$D$12:$AG$12)","v":3453821},{"$f":"SUMIF('O&M'!$D$4:$AG$4,G$4,'O&M'!$D$12:$AG$12)","v":2896628},{"$f":"SUMIF('O&M'!$D$4:$AG$4,H$4,'O&M'!$D$12:$AG$12)","v":2940078},{"$f":"SUMIF('O&M'!$D$4:$AG$4,I$4,'O&M'!$D$12:$AG$12)","v":2984180},{"$f":"SUMIF('O&M'!$D$4:$AG$4,J$4,'O&M'!$D$12:$AG$12)","v":3028942},{"$f":"SUMIF('O&M'!$D$4:$AG$4,K$4,'O&M'!$D$12:$AG$12)","v":3074376},{"$f":"SUMIF('O&M'!$D$4:$AG$4,L$4,'O&M'!$D$12:$AG$12)","v":3120492},{"$f":"SUMIF('O&M'!$D$4:$AG$4,M$4,'O&M'!$D$12:$AG$12)","v":3167300},{"$f":"SUMIF('O&M'!$D$4:$AG$4,N$4,'O&M'!$D$12:$AG$12)","v":3214809},{"$f":"SUMIF('O&M'!$D$4:$AG$4,O$4,'O&M'!$D$12:$AG$12)","v":3263031},{"$f":"SUMIF('O&M'!$D$4:$AG$4,P$4,'O&M'!$D$12:$AG$12)","v":3328291},{"$f":"SUMIF('O&M'!$D$4:$AG$4,Q$4,'O&M'!$D$12:$AG$12)","v":3394856},{"$f":"SUMIF('O&M'!$D$4:$AG$4,R$4,'O&M'!$D$12:$AG$12)","v":3462753},{"$f":"SUMIF('O&M'!$D$4:$AG$4,S$4,'O&M'!$D$12:$AG$12)","v":3532008},{"$f":"SUMIF('O&M'!$D$4:$AG$4,T$4,'O&M'!$D$12:$AG$12)","v":3602648},{"$f":"SUMIF('O&M'!$D$4:$AG$4,U$4,'O&M'!$D$12:$AG$12)","v":3674701},{"$f":"SUMIF('O&M'!$D$4:$AG$4,V$4,'O&M'!$D$12:$AG$12)","v":3748195},{"$f":"SUMIF('O&M'!$D$4:$AG$4,W$4,'O&M'!$D$12:$AG$12)","v":3823159},{"$f":"SUMIF('O&M'!$D$4:$AG$4,X$4,'O&M'!$D$12:$AG$12)","v":3899623},{"$f":"SUMIF('O&M'!$D$4:$AG$4,Y$4,'O&M'!$D$12:$AG$12)","v":3977615},{"$f":"SUMIF('O&M'!$D$4:$AG$4,Z$4,'O&M'!$D$12:$AG$12)","v":4057167},{"$f":"SUMIF('O&M'!$D$4:$AG$4,AA$4,'O&M'!$D$12:$AG$12)","v":4138310},{"$f":"SUMIF('O&M'!$D$4:$AG$4,AB$4,'O&M'!$D$12:$AG$12)","v":4221076},{"$f":"SUMIF('O&M'!$D$4:$AG$4,AC$4,'O&M'!$D$12:$AG$12)","v":4305497},{"$f":"SUMIF('O&M'!$D$4:$AG$4,AD$4,'O&M'!$D$12:$AG$12)","v":4391607},{"$f":"SUMIF('O&M'!$D$4:$AG$4,AE$4,'O&M'!$D$12:$AG$12)","v":4479439},{"$f":"SUMIF('O&M'!$D$4:$AG$4,AF$4,'O&M'!$D$12:$AG$12)","v":4569028},{"$f":"SUM(C16:AF16)","v":97749630}]
["Depreciation, Book",null,{"$f":"+C98","v":0},{"$f":"+D98","v":0},0,5344643.8985098768,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507702.7566376459,6121884.8892565202,3736082.5612344802,3736562.3978587231,3737056.6296041775,3737565.6882602382,3738380.9890269046,3739511.7192132683,3740676.3713269047,3741875.9629678139,3743111.5423314502,3744384.1890920564,3745695.0152859958,3747045.1662753895,3748435.8217920563,3749868.1969011473,{"$f":"+AB98","v":3751343.5432056924},3752863.1499708439,3754428.3450072077,3756040.4958753893,3757701.0112511469,{"$f":"SUM(C17:AF17)","v":133670269.95740651},{"$f":"AVERAGE(C17:AF17)","v":4455675.6652468834}]
["Property Taxes",null,{"$f":"IF(C4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!C9)","v":0},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!D9)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!E9)","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!F9)","v":1473197.107091544},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!G9)","v":2709964.5105126561},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!H9)","v":2623188.1948949522},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!I9)","v":2536411.8792772484},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!J9)","v":2449635.5636595446},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!K9)","v":2362859.2480418398},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!L9)","v":2276082.9324241364},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!M9)","v":2189574.6643064325},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!N9)","v":2127409.847436016},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!O9)","v":2089591.1254869509},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!P9)","v":2051776.1888813379},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!Q9)","v":2013965.151063266},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!R9)","v":1976158.129034139},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!S9)","v":1938708.4230933371},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!T9)","v":1901267.637158198},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!U9)","v":1863836.0387569182},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!V9)","v":1826413.9035168646},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!W9)","v":1789001.5153439564},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!X9)","v":1751599.1666913261},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!Y9)","v":1714207.1587206819},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!Z9)","v":1676825.8016504182},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!AA9)","v":1639455.4149947942},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!AB9)","v":1602096.327793275},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!AC9)","v":1564748.8791224675},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!AD9)","v":1527413.4182034195},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!AE9)","v":1490090.3045982006},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,'Property Tax'!AF9)","v":1452779.9086890717},{"$f":"SUM(C18:AF18)","v":52618258.440442987}]
["Total Expenses",null,{"$f":"SUM(C15:C18)","v":0},0,0,10271662.005601421,14114074.433816968,14070748.118199265,14028073.80258156,13986059.486963857,13944717.171346152,13904277.689061783,11478759.553562952,9078301.4086704962,9089184.5233456735,9117123.8184855152,9146386.8393235039,9177292.1180610433,9210228.1423066054,9244592.008485103,9280413.0017247312,9317720.4458483141,9356544.7044360135,9396917.1819773223,9438867.3249960709,9482428.6234424748,9527633.6118959412,{"$f":"SUM(AB15:AB18)","v":9574515.8709989674},9623109.0290933121,9673448.7632106263,9725569.8004735895,9779508.9199402183,284038158.3978495]
[]
["Operating Income b/f income tax",null,{"$f":"C12-C19","v":0},0,0,19404533.562321715,24650506.798168242,23736777.75139799,24346564.955059651,24964198.852041971,21224385.920719914,21792361.94938527,24753329.679460801,27697269.16284861,28238019.606746219,18389267.140272021,18772599.983815394,19160479.507424932,19552610.057561658,19949688.764381178,16391254.188534629,16739021.752264934,17091048.626648933,17447390.04907389,17808104.514520906,14399936.638749134,14712967.12922854,{"$f":"AB12-AB19","v":15029693.88124238},15350163.869431654,15674423.228792211,12410746.14720241,12688851.76695092,522376195.48424608]
["Income Tax Current",null,{"$f":"(C21-C102)*C$95","v":0},0,-850736.45952796738,3606374.7897160174,4873934.8060862413,5235053.3540327707,5812963.3314082837,6270934.5429509673,5323925.6743286075,5466916.2341553187,5990993.8974318793,6509906.0193861304,6646890.9695735648,4150654.359666592,4247737.6626590006,4345817.9838500749,4445042.6418081624,4545516.5851981817,3643460.7174555031,3731426.6632539183,3820466.8590252995,3910595.1465347735,4001826.1884173756,3137828.2397409277,3216962.0830074348,3297026.6317019365,3378033.6081762663,3459994.5165259074,2632586.2551428,2702835.9402525723,{"$f":"SUM(C22:AF22)","v":117554969.24195853}]
["Income Tax Deferred",null,{"$f":"C103","v":0},0,850736.45952796738,1311704.2416544217,1373736.1419094999,781032.96705904952,357673.55645158532,56241.656099070067,55394.937277855053,56357.901916377799,282737.50982746133,509966.8499378502,510035.09975626465,510105.3970353519,510177.8032390115,510405.54730677459,510566.37728083949,510732.03213422775,510902.65662859887,511078.39985762903,511259.41539887292,511445.86140300392,511637.90078794776,511835.70135004027,512039.43589553889,{"$f":"AB103","v":512249.28249894507},512465.42453118623,512688.05081147834,512917.35586565058,513153.54008113901,{"$f":"SUM(C23:AF23)","v":14841277.50352364}]
["Operating Income After Tax",null,{"$f":"C21-C22-C23","v":0},0,0,14486454.530951276,18402835.850172501,17720691.43030617,18175928.067199782,18637022.652991932,15845065.309113452,16269087.813313574,18479598.27220146,20677396.29352463,21081093.537416391,13728507.383570079,14014684.517917382,14304255.976268083,14597001.038472656,14893440.147048768,12236890.814450527,12496516.689153386,12759322.35222476,{"$f":"X21-X22-X23","v":13025349.041136112},{"$f":"Y21-Y22-Y23","v":13294640.425315583},{"$f":"Z21-Z22-Z23","v":10750272.697658166},{"$f":"AA21-AA22-AA23","v":10983965.610325567},{"$f":"AB21-AB22-AB23","v":11220417.967041498},11459664.836724201,11701740.661454825,9265242.5361939594,9472862.2866172083,{"$f":"AG21-AG22-AG23","v":389979948.73876387}]
["Add: Depreciation, Book",null,{"$f":"+C17","v":0},0,0,5344643.8985098768,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507702.7566376459,6121884.8892565202,3736082.5612344802,3736562.3978587231,3737056.6296041775,3737565.6882602382,3738380.9890269046,3739511.7192132683,3740676.3713269047,3741875.9629678139,3743111.5423314502,3744384.1890920564,3745695.0152859958,3747045.1662753895,3748435.8217920563,3749868.1969011473,{"$f":"+AB17","v":3751343.5432056924},3752863.1499708439,3754428.3450072077,3756040.4958753893,3757701.0112511469,{"$f":"SUM(C25:AF25)","v":133670269.95740651}]
["Add: Deferred Taxes",null,{"$f":"C23","v":0},{"$f":"D23","v":0},850736.45952796738,1311704.2416544217,1373736.1419094999,781032.96705904952,357673.55645158532,56241.656099070067,55394.937277855053,56357.901916377799,282737.50982746133,509966.8499378502,510035.09975626465,510105.3970353519,510177.8032390115,510405.54730677459,510566.37728083949,510732.03213422775,510902.65662859887,511078.39985762903,511259.41539887292,511445.86140300392,511637.90078794776,511835.70135004027,512039.43589553889,{"$f":"AB23","v":512249.28249894507},512465.42453118623,512688.05081147834,512917.35586565058,513153.54008113901,{"$f":"SUM(C26:AF26)","v":14841277.50352364}]
["Add: Investment Tax Credit - Generated",null,{"$f":"IF('Input Data'!$C$44=0,+C137,IF(Financials!C$4='Input Data'!$C$44,SUM(Financials!$C$137:C137,IF(C$4>'Input Data'!$C$44,C137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+D137,IF(Financials!D$4='Input Data'!$C$44,SUM(Financials!$C$137:D137,IF(D$4>'Input Data'!$C$44,D137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+E137,IF(Financials!E$4='Input Data'!$C$44,SUM(Financials!$C$137:E137,IF(E$4>'Input Data'!$C$44,E137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+F137,IF(Financials!F$4='Input Data'!$C$44,SUM(Financials!$C$137:F137,IF(F$4>'Input Data'!$C$44,F137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+G137,IF(Financials!G$4='Input Data'!$C$44,SUM(Financials!$C$137:G137,IF(G$4>'Input Data'!$C$44,G137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+H137,IF(Financials!H$4='Input Data'!$C$44,SUM(Financials!$C$137:H137,IF(H$4>'Input Data'!$C$44,H137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+I137,IF(Financials!I$4='Input Data'!$C$44,SUM(Financials!$C$137:I137,IF(I$4>'Input Data'!$C$44,I137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+J137,IF(Financials!J$4='Input Data'!$C$44,SUM(Financials!$C$137:J137,IF(J$4>'Input Data'!$C$44,J137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+K137,IF(Financials!K$4='Input Data'!$C$44,SUM(Financials!$C$137:K137,IF(K$4>'Input Data'!$C$44,K137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+L137,IF(Financials!L$4='Input Data'!$C$44,SUM(Financials!$C$137:L137,IF(L$4>'Input Data'!$C$44,L137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+M137,IF(Financials!M$4='Input Data'!$C$44,SUM(Financials!$C$137:M137,IF(M$4>'Input Data'!$C$44,M137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+N137,IF(Financials!N$4='Input Data'!$C$44,SUM(Financials!$C$137:N137,IF(N$4>'Input Data'!$C$44,N137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+O137,IF(Financials!O$4='Input Data'!$C$44,SUM(Financials!$C$137:O137,IF(O$4>'Input Data'!$C$44,O137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+P137,IF(Financials!P$4='Input Data'!$C$44,SUM(Financials!$C$137:P137,IF(P$4>'Input Data'!$C$44,P137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+Q137,IF(Financials!Q$4='Input Data'!$C$44,SUM(Financials!$C$137:Q137,IF(Q$4>'Input Data'!$C$44,Q137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+R137,IF(Financials!R$4='Input Data'!$C$44,SUM(Financials!$C$137:R137,IF(R$4>'Input Data'!$C$44,R137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+S137,IF(Financials!S$4='Input Data'!$C$44,SUM(Financials!$C$137:S137,IF(S$4>'Input Data'!$C$44,S137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+T137,IF(Financials!T$4='Input Data'!$C$44,SUM(Financials!$C$137:T137,IF(T$4>'Input Data'!$C$44,T137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+U137,IF(Financials!U$4='Input Data'!$C$44,SUM(Financials!$C$137:U137,IF(U$4>'Input Data'!$C$44,U137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+V137,IF(Financials!V$4='Input Data'!$C$44,SUM(Financials!$C$137:V137,IF(V$4>'Input Data'!$C$44,V137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+W137,IF(Financials!W$4='Input Data'!$C$44,SUM(Financials!$C$137:W137,IF(W$4>'Input Data'!$C$44,W137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+X137,IF(Financials!X$4='Input Data'!$C$44,SUM(Financials!$C$137:X137,IF(X$4>'Input Data'!$C$44,X137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+Y137,IF(Financials!Y$4='Input Data'!$C$44,SUM(Financials!$C$137:Y137,IF(Y$4>'Input Data'!$C$44,Y137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+Z137,IF(Financials!Z$4='Input Data'!$C$44,SUM(Financials!$C$137:Z137,IF(Z$4>'Input Data'!$C$44,Z137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+AA137,IF(Financials!AA$4='Input Data'!$C$44,SUM(Financials!$C$137:AA137,IF(AA$4>'Input Data'!$C$44,AA137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+AB137,IF(Financials!AB$4='Input Data'!$C$44,SUM(Financials!$C$137:AB137,IF(AB$4>'Input Data'!$C$44,AB137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+AC137,IF(Financials!AC$4='Input Data'!$C$44,SUM(Financials!$C$137:AC137,IF(AC$4>'Input Data'!$C$44,AC137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+AD137,IF(Financials!AD$4='Input Data'!$C$44,SUM(Financials!$C$137:AD137,IF(AD$4>'Input Data'!$C$44,AD137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+AE137,IF(Financials!AE$4='Input Data'!$C$44,SUM(Financials!$C$137:AE137,IF(AE$4>'Input Data'!$C$44,AE137,0),0),0))","v":0},{"$f":"IF('Input Data'!$C$44=0,+AF137,IF(Financials!AF$4='Input Data'!$C$44,SUM(Financials!$C$137:AF137,IF(AF$4>'Input Data'!$C$44,AF137,0),0),0))","v":0},{"$f":"SUM(C27:AF27)","v":0}]
["Less:  Gross Capital Investment",null,{"$f":"-SUMIF(Capex!$G$4:$AJ$4,C$4,Capex!$G$16:$AJ$16)","v":-29434655.77937609},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,D$4,Capex!$G$16:$AJ$16)","v":-71156811.262626916},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,E$4,Capex!$G$16:$AJ$16)","v":-110534012.82770979},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,F$4,Capex!$G$16:$AJ$16)","v":-43874520.130287185},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,G$4,Capex!$G$16:$AJ$16)","v":0},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,H$4,Capex!$G$16:$AJ$16)","v":0},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,I$4,Capex!$G$16:$AJ$16)","v":0},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,J$4,Capex!$G$16:$AJ$16)","v":0},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,K$4,Capex!$G$16:$AJ$16)","v":0},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,L$4,Capex!$G$16:$AJ$16)","v":-26500},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,M$4,Capex!$G$16:$AJ$16)","v":-27295},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,N$4,Capex!$G$16:$AJ$16)","v":-28364.72309090909},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,O$4,Capex!$G$16:$AJ$16)","v":-29215.671818181818},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,P$4,Capex!$G$16:$AJ$16)","v":-30092.137636363637},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,Q$4,Capex!$G$16:$AJ$16)","v":-30994.90109090909},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,R$4,Capex!$G$16:$AJ$16)","v":-66841.190909090918},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,S$4,Capex!$G$16:$AJ$16)","v":-68846.431454545454},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,T$4,Capex!$G$16:$AJ$16)","v":-70911.822181818177},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,U$4,Capex!$G$16:$AJ$16)","v":-73039.174727272723},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,V$4,Capex!$G$16:$AJ$16)","v":-75230.348909090899},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,W$4,Capex!$G$16:$AJ$16)","v":-77487.262363636371},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,X$4,Capex!$G$16:$AJ$16)","v":-79811.880909090905},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,Y$4,Capex!$G$16:$AJ$16)","v":-82206.23781818182},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,Z$4,Capex!$G$16:$AJ$16)","v":-84672.424181818176},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,AA$4,Capex!$G$16:$AJ$16)","v":-87212.588909090904},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,AB$4,Capex!$G$16:$AJ$16)","v":-89828.967636363639},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,AC$4,Capex!$G$16:$AJ$16)","v":-92523.844181818175},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,AD$4,Capex!$G$16:$AJ$16)","v":-95299.560181818175},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,AE$4,Capex!$G$16:$AJ$16)","v":-98158.543999999994},{"$f":"-SUMIF(Capex!$G$4:$AJ$4,AF$4,Capex!$G$16:$AJ$16)","v":-101103.3010909091},{"$f":"SUM(C28:AF28)","v":-256415636.01309088}]
["After-tax Net Cash Flow",null,{"$f":"SUM(C24:C28)","v":-29434655.77937609},-71156811.262626916,-109683276.36818182,-22731717.459171612,28284053.915386312,27009206.320669532,27041083.546955679,27200746.232395314,24407942.169695616,24806648.471867599,24856925.671285439,24895080.981606051,25298475.363213196,17945577.272573248,18231433.10832572,18486201.321692672,18778232.703512218,19073936.728328083,16416630.259319669,16675476.282433374,16937478.694352053,17202678.036916018,17471117.254560739,14925871.796618445,15158660.654213162,{"$f":"SUM(AB24:AB28)","v":15394181.825109771},15632469.567044413,15873557.497091692,13436041.843934998,13642613.536858587,282075860.18660319]
["Cumulative",null,{"$f":"SUM($C$29:C29)","v":-29434655.77937609},{"$f":"SUM($C$29:D29)","v":-100591467.04200301},{"$f":"SUM($C$29:E29)","v":-210274743.41018483},{"$f":"SUM($C$29:F29)","v":-233006460.86935645},{"$f":"SUM($C$29:G29)","v":-204722406.95397013},{"$f":"SUM($C$29:H29)","v":-177713200.6333006},{"$f":"SUM($C$29:I29)","v":-150672117.08634493},{"$f":"SUM($C$29:J29)","v":-123471370.85394961},{"$f":"SUM($C$29:K29)","v":-99063428.684253991},{"$f":"SUM($C$29:L29)","v":-74256780.2123864},{"$f":"SUM($C$29:M29)","v":-49399854.541100964},{"$f":"SUM($C$29:N29)","v":-24504773.559494913},{"$f":"SUM($C$29:O29)","v":793701.80371828377},{"$f":"SUM($C$29:P29)","v":18739279.076291531},{"$f":"SUM($C$29:Q29)","v":36970712.184617251},{"$f":"SUM($C$29:R29)","v":55456913.506309927},{"$f":"SUM($C$29:S29)","v":74235146.209822148},{"$f":"SUM($C$29:T29)","v":93309082.938150227},{"$f":"SUM($C$29:U29)","v":109725713.19746989},{"$f":"SUM($C$29:V29)","v":126401189.47990327},{"$f":"SUM($C$29:W29)","v":143338668.17425531},{"$f":"SUM($C$29:X29)","v":160541346.21117133},{"$f":"SUM($C$29:Y29)","v":178012463.46573207},{"$f":"SUM($C$29:Z29)","v":192938335.2623505},{"$f":"SUM($C$29:AA29)","v":208096995.91656366},{"$f":"SUM($C$29:AB29)","v":223491177.74167344},{"$f":"SUM($C$29:AC29)","v":239123647.30871785},{"$f":"SUM($C$29:AD29)","v":254997204.80580953},{"$f":"SUM($C$29:AE29)","v":268433246.64974451},{"$f":"SUM($C$29:AF29)","v":282075860.18660307}]
["Payback (Years)",null,{"$f":"IF(INDEX(C3:AG3,,MATCH(0,C30:AG30,1)+1)=0,\"N/A\",INDEX(C3:AG3,,MATCH(0,C30:AG30,1)+1))","v":13}]
["Net Present Value",null,{"$f":"NPV(C$74,C29:AF29)","v":292268.79735103494}]
[" Internal Rate of Return ",null,{"$f":"IFERROR(IRR($C29:$AF$29,0.1)*(1-'Input Data'!$C$76)+MIRR($C29:$AF$29,$C$74,$C$74)*'Input Data'!$C$76,\"N/A\")","v":7.1329869448496286E-2}]
[]
["Asset's terminal value (TV)",null,{"$f":"IF(C4='Input Data'!$C$15+'Input Data'!$C$19,C119-C133,0)","v":0},{"$f":"IF(D4='Input Data'!$C$15+'Input Data'!$C$19,D119-D133,0)","v":0},{"$f":"IF(E4='Input Data'!$C$15+'Input Data'!$C$19,E119-E133,0)","v":0},{"$f":"IF(F4='Input Data'!$C$15+'Input Data'!$C$19,F119-F133,0)","v":0},{"$f":"IF(G4='Input Data'!$C$15+'Input Data'!$C$19,G119-G133,0)","v":0},{"$f":"IF(H4='Input Data'!$C$15+'Input Data'!$C$19,H119-H133,0)","v":0},{"$f":"IF(I4='Input Data'!$C$15+'Input Data'!$C$19,I119-I133,0)","v":0},{"$f":"IF(J4='Input Data'!$C$15+'Input Data'!$C$19,J119-J133,0)","v":0},{"$f":"IF(K4='Input Data'!$C$15+'Input Data'!$C$19,K119-K133,0)","v":0},{"$f":"IF(L4='Input Data'!$C$15+'Input Data'!$C$19,L119-L133,0)","v":0},{"$f":"IF(M4='Input Data'!$C$15+'Input Data'!$C$19,M119-M133,0)","v":0},{"$f":"IF(N4='Input Data'!$C$15+'Input Data'!$C$19,N119-N133,0)","v":0},{"$f":"IF(O4='Input Data'!$C$15+'Input Data'!$C$19,O119-O133,0)","v":0},{"$f":"IF(P4='Input Data'!$C$15+'Input Data'!$C$19,P119-P133,0)","v":0},{"$f":"IF(Q4='Input Data'!$C$15+'Input Data'!$C$19,Q119-Q133,0)","v":0},{"$f":"IF(R4='Input Data'!$C$15+'Input Data'!$C$19,R119-R133,0)","v":0},{"$f":"IF(S4='Input Data'!$C$15+'Input Data'!$C$19,S119-S133,0)","v":0},{"$f":"IF(T4='Input Data'!$C$15+'Input Data'!$C$19,T119-T133,0)","v":0},{"$f":"IF(U4='Input Data'!$C$15+'Input Data'!$C$19,U119-U133,0)","v":0},{"$f":"IF(V4='Input Data'!$C$15+'Input Data'!$C$19,V119-V133,0)","v":0},{"$f":"IF(W4='Input Data'!$C$15+'Input Data'!$C$19,W119-W133,0)","v":0},{"$f":"IF(X4='Input Data'!$C$15+'Input Data'!$C$19,X119-X133,0)","v":0},{"$f":"IF(Y4='Input Data'!$C$15+'Input Data'!$C$19,Y119-Y133,0)","v":0},{"$f":"IF(Z4='Input Data'!$C$15+'Input Data'!$C$19,Z119-Z133,0)","v":0},{"$f":"IF(AA4='Input Data'!$C$15+'Input Data'!$C$19,AA119-AA133,0)","v":0},{"$f":"IF(AB4='Input Data'!$C$15+'Input Data'!$C$19,AB119-AB133,0)","v":0},{"$f":"IF(AC4='Input Data'!$C$15+'Input Data'!$C$19,AC119-AC133,0)","v":0},{"$f":"IF(AD4='Input Data'!$C$15+'Input Data'!$C$19,AD119-AD133,0)","v":0},{"$f":"IF(AE4='Input Data'!$C$15+'Input Data'!$C$19,AE119-AE133,0)","v":0},{"$f":"IF(AF4='Input Data'!$C$15+'Input Data'!$C$19,AF119-AF133,0)*0+Capex!AK16-Capex!AK14","v":255000000},{"$f":"SUM(C35:AF35)","v":255000000}]
["Net Cash Flow with (TV)",null,{"$f":"C29+C35","v":-29434655.77937609},{"$f":"D29+D35","v":-71156811.262626916},-109683276.36818182,-22731717.459171612,28284053.915386312,27009206.320669532,27041083.546955679,27200746.232395314,24407942.169695616,24806648.471867599,24856925.671285439,24895080.981606051,25298475.363213196,17945577.272573248,18231433.10832572,18486201.321692672,18778232.703512218,19073936.728328083,16416630.259319669,16675476.282433374,16937478.694352053,17202678.036916018,17471117.254560739,14925871.796618445,15158660.654213162,{"$f":"AB29+AB35","v":15394181.825109771},15632469.567044413,15873557.497091692,13436041.843934998,268642613.53685856,537075860.18660319]
["Cumulative",null,{"$f":"SUM($C$36:C36)","v":-29434655.77937609},{"$f":"D36+C37","v":-100591467.04200301},-210274743.41018483,-233006460.86935645,-204722406.95397013,-177713200.6333006,-150672117.08634493,-123471370.85394961,-99063428.684253991,-74256780.2123864,-49399854.541100964,-24504773.559494913,793701.80371828377,18739279.076291531,36970712.184617251,55456913.506309927,74235146.209822148,93309082.938150227,109725713.19746989,126401189.47990327,143338668.17425531,{"$f":"X36+W37","v":160541346.21117133},{"$f":"Y36+X37","v":178012463.46573207},{"$f":"Z36+Y37","v":192938335.2623505},{"$f":"AA36+Z37","v":208096995.91656366},{"$f":"AB36+AA37","v":223491177.74167344},239123647.30871785,254997204.80580953,268433246.64974451,537075860.18660307]
["Payback (Years)",null,{"$f":"IF(INDEX(C3:AG3,,MATCH(0,C37:AG37,1)+1)=0,\"N/A\",INDEX(C3:AG3,,MATCH(0,C37:AG37,1)+1))","v":13}]
["Net Present Value (TV)",null,{"$f":"NPV(C$74,C36:AF36)","v":32711412.663458884}]
[" Internal Rate of Return (TV)",null,{"$f":"IFERROR(IRR($C36:$AF$36,0.1)*(1-'Input Data'!$C$76)+MIRR($C36:$AF$36,$C$74,$C$74)*'Input Data'!$C$76,\"N/A\")","v":8.5088948022705502E-2}]
[]
["LEVERED FREE CASH FLOW AND IRR"]
["Unlevered Free Cash Flow",null,{"$f":"+C29","v":-29434655.77937609},-71156811.262626916,-109683276.36818182,-22731717.459171612,28284053.915386312,27009206.320669532,27041083.546955679,27200746.232395314,24407942.169695616,24806648.471867599,24856925.671285439,24895080.981606051,25298475.363213196,17945577.272573248,18231433.10832572,18486201.321692672,18778232.703512218,19073936.728328083,16416630.259319669,16675476.282433374,16937478.694352053,17202678.036916018,17471117.254560739,14925871.796618445,15158660.654213162,15394181.825109771,15632469.567044413,15873557.497091692,13436041.843934998,13642613.536858587]
["Debt Financing",null,{"$f":"+C128","v":13655908.322995428},{"$f":"+D128-SUM($C$44:C44)","v":34564225.986632988},{"$f":"+E128-SUM($C$44:D44)","v":54445939.271431342},{"$f":"+F128-SUM($C$44:E44)","v":18553289.464614153},{"$f":"+G128-SUM($C$44:F44)","v":-4545360.3099983335},{"$f":"+H128-SUM($C$44:G44)","v":-4272716.84956716},{"$f":"+I128-SUM($C$44:H44)","v":-4077971.5206876993},{"$f":"+J128-SUM($C$44:I44)","v":-3939312.8465255648},{"$f":"+K128-SUM($C$44:J44)","v":-3938923.3558677882},{"$f":"+L128-SUM($C$44:K44)","v":-3927277.9029348642},{"$f":"+M128-SUM($C$44:L44)","v":-2933570.6035786271},{"$f":"+N128-SUM($C$44:M44)","v":-1940134.9565174729},{"$f":"+O128-SUM($C$44:N44)","v":-1939995.639866516},{"$f":"+P128-SUM($C$44:O44)","v":-1939852.1489414573},{"$f":"+Q128-SUM($C$44:P44)","v":-1939704.351587832},{"$f":"+R128-SUM($C$44:Q44)","v":-1923694.8588953167},{"$f":"+S128-SUM($C$44:R44)","v":-1923366.5659181923},{"$f":"+T128-SUM($C$44:S44)","v":-1923028.4273884892},{"$f":"+U128-SUM($C$44:T44)","v":-1922680.144639805},{"$f":"+V128-SUM($C$44:U44)","v":-1922321.4129088074},{"$f":"+W128-SUM($C$44:V44)","v":-1921951.9173785746},{"$f":"+X128-SUM($C$44:W44)","v":-1921571.3380587399},{"$f":"+Y128-SUM($C$44:X44)","v":-1921179.3414527774},{"$f":"+Z128-SUM($C$44:Y44)","v":-1920775.5855217278},{"$f":"+AA128-SUM($C$44:Z44)","v":-1920359.7201882824},{"$f":"+AB128-SUM($C$44:AA44)","v":-1919931.3747114241},{"$f":"+AC128-SUM($C$44:AB44)","v":-1919490.1759473011},{"$f":"+AD128-SUM($C$44:AC44)","v":-1919035.7443929538},{"$f":"+AE128-SUM($C$44:AD44)","v":-1918567.6815608814},{"$f":"+AF128-SUM($C$44:AE44)","v":-1918085.575111039}]
["Interest Expense",null,{"$f":"-C85","v":-639779.30493233562},-1449446.2838499995,-3534509.4223999991,-5244516.338299999,-5572652.0985499984,-5366088.6213999987,-5170473.754999999,-4982668.8772999989,-4798121.1989999991,-4613855.4171499992,-4453140.0527499989,-4338973.4896999989,-4248081.4444499994,-4157196.0050499989,-4066317.405749999,-3975817.260749999,-3885699.833399999,-3795598.0539499992,-3705512.344049999,-3615443.172199999,-3525391.053749999,-3435356.5508999992,-3345340.085299999,-3255342.3128499994,-3165363.702049999,-3075404.9087999994,-2985466.4484499991,-2895548.9768999992,-2805653.1031999993,-2715779.4832499996]
["Addback Unlevered Taxes",null,{"$f":"SUM(C22:C23)","v":0},0,0,4918079.0313704386,6247670.9479957409,6016086.3210918205,6170636.8878598688,6327176.1990500372,5379320.6116064629,5523274.1360716969,6273731.4072593404,7019872.869323981,7156926.0693298299,4660759.7567019435,4757915.4658980118,4856223.5311568491,4955609.0190890022,5056248.6173324091,4154363.374084102,4242505.0631115474,4331726.2744241729,4422041.0079377778,4513464.0892053237,3649663.941090968,3729001.5189029737,3809275.9142008815,3890499.0327074528,3972682.5673373858,3145503.6110084504,3215989.4803337115]
["Effective Taxes",null,{"$f":"-SUM(C89:C91)","v":141983.94927293932},48737.324846199888,201624.51883463713,-3838061.6435426744,-4835282.2736182446,-4656051.1599979913,-4860180.3146551186,-5064318.7720983531,-4163236.7937199119,-4353892.4805950299,-5145083.0608898532,-5920160.0383595154,-6080249.8272339767,-3607118.4292220213,-3727307.3194106743,-3848552.6464197617,-3970778.3963137725,-4094254.2905587829,-3215201.2704846296,-3326170.9911174574,-3438215.9118512343,-3551349.8901121733,-3665587.6445860397,-2824597.4318991359,-2926740.0886184014,-3029814.5400655214,-3133832.5613478003,-3238805.6791420816,-2434410.8320024111,-2527675.1703039985]
["Levered Free Cash Flow",null,{"$f":"SUM(C43:C47)","v":-16276542.812040057},{"$f":"SUM(D43:D47)","v":-37993294.234997727},-58570222.000315845,-8342926.9450296937,19578430.181215476,18730436.0107962,19103094.844472732,19541621.935521431,16886981.43271438,17434896.807259403,18598863.3613263,19715685.366353046,20187074.520992532,12902170.446061712,13256019.497475225,13594360.086784443,13953996.926969256,14317304.57376322,11727599.874229336,12054045.769318657,12383646.085796418,12716441.265782883,13052474.272427248,10574820.407438548,10875198.662259454,11178306.915733706,11484179.414006766,11792849.663994042,9422913.8381801564,9697062.7885272615]
["Asset Terminal Value",null,{"$f":"+C35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255000000]
["Levered Free Cash Flow with Terminal Value",null,{"$f":"+C48+C49","v":-16276542.812040057},{"$f":"+D48+D49","v":-37993294.234997727},-58570222.000315845,-8342926.9450296937,19578430.181215476,18730436.0107962,19103094.844472732,19541621.935521431,16886981.43271438,17434896.807259403,18598863.3613263,19715685.366353046,20187074.520992532,12902170.446061712,13256019.497475225,13594360.086784443,13953996.926969256,14317304.57376322,11727599.874229336,12054045.769318657,12383646.085796418,12716441.265782883,13052474.272427248,10574820.407438548,10875198.662259454,11178306.915733706,11484179.414006766,11792849.663994042,9422913.8381801564,264697062.78852725]
[]
["Net Present Value",null,{"$f":"NPV(C$74,C48:AF48)","v":39741710.701007456}]
[" Internal Rate of Return ",null,{"$f":"IFERROR(IRR($C48:$AF$48,0.1)*(1-'Input Data'!$C$76)+MIRR($C48:$AF$48,$C$74,$C$74)*'Input Data'!$C$76,\"N/A\")","v":0.10920554012975381}]
[]
["Net Present Value (with TV)",null,{"$f":"NPV(C$74,C50:AF50)","v":72160854.567115307}]
[" Internal Rate of Return (with TV)",null,{"$f":"IFERROR(IRR($C50:$AF$50,0.1)*(1-'Input Data'!$C$76)+MIRR($C50:$AF$50,$C$74,$C$74)*'Input Data'!$C$76,\"N/A\")","v":0.12136277606981127}]
[null,null,null,{"$f":"AVERAGE(C59:AF59)","v":10683350.462015353}]
[]
["Net Income",null,{"$f":"+C92","v":-245693.91113238214},{"$f":"+D92","v":2582101.4884409821},5344576.2748426702,13437021.556908676,14242572.426000001,13714637.969999999,14315910.885404535,14917211.20264362,12263027.928000001,12824614.051640242,15155106.565820949,17438135.634789094,17909688.335062243,10624952.706000002,10978975.258654719,11336109.600255171,11696131.827847887,12059836.419872399,9470540.5739999991,9797407.5889474768,10127441.661047697,10460683.60806172,10797176.78463487,8319996.8939999994,8620863.3385601379,8924474.4323768597,9230864.8596338537,9540068.5727501307,7170682.2119999984,7445397.1133969221,{"$f":"AVERAGE(C59:AF59)","v":10683350.462015353}]
["Net Income (Excluding AFUDC)",null,{"$f":"C92+(C84*(1-'Input Data'!$C$51))","v":-477627.24009723519},{"$f":"D92+(D84*(1-'Input Data'!$C$51))","v":-1082084.1232082178},{"$f":"E92+(E84*(1-'Input Data'!$C$51))","v":-2638688.0092927199},{"$f":"F92+(F84*(1-'Input Data'!$C$51))","v":10571160.85859341},{"$f":"G92+(G84*(1-'Input Data'!$C$51))","v":14242572.426000001},{"$f":"H92+(H84*(1-'Input Data'!$C$51))","v":13714637.969999999},{"$f":"I92+(I84*(1-'Input Data'!$C$51))","v":14315910.885404535},{"$f":"J92+(J84*(1-'Input Data'!$C$51))","v":14917211.20264362},{"$f":"K92+(K84*(1-'Input Data'!$C$51))","v":12263027.928000001},{"$f":"L92+(L84*(1-'Input Data'!$C$51))","v":12824614.051640242},{"$f":"M92+(M84*(1-'Input Data'!$C$51))","v":15155106.565820949},{"$f":"N92+(N84*(1-'Input Data'!$C$51))","v":17438135.634789094},{"$f":"O92+(O84*(1-'Input Data'!$C$51))","v":17909688.335062243},{"$f":"P92+(P84*(1-'Input Data'!$C$51))","v":10624952.706000002},{"$f":"Q92+(Q84*(1-'Input Data'!$C$51))","v":10978975.258654719},{"$f":"R92+(R84*(1-'Input Data'!$C$51))","v":11336109.600255171},{"$f":"S92+(S84*(1-'Input Data'!$C$51))","v":11696131.827847887},{"$f":"T92+(T84*(1-'Input Data'!$C$51))","v":12059836.419872399},{"$f":"U92+(U84*(1-'Input Data'!$C$51))","v":9470540.5739999991},{"$f":"V92+(V84*(1-'Input Data'!$C$51))","v":9797407.5889474768},{"$f":"W92+(W84*(1-'Input Data'!$C$51))","v":10127441.661047697},{"$f":"X92+(X84*(1-'Input Data'!$C$51))","v":10460683.60806172},{"$f":"Y92+(Y84*(1-'Input Data'!$C$51))","v":10797176.78463487},{"$f":"Z92+(Z84*(1-'Input Data'!$C$51))","v":8319996.8939999994},{"$f":"AA92+(AA84*(1-'Input Data'!$C$51))","v":8620863.3385601379},{"$f":"AB92+(AB84*(1-'Input Data'!$C$51))","v":8924474.4323768597},{"$f":"AC92+(AC84*(1-'Input Data'!$C$51))","v":9230864.8596338537},{"$f":"AD92+(AD84*(1-'Input Data'!$C$51))","v":9540068.5727501307},{"$f":"AE92+(AE84*(1-'Input Data'!$C$51))","v":7170682.2119999984},{"$f":"AF92+(AF84*(1-'Input Data'!$C$51))","v":7445397.1133969221}]
[]
["Average Return on Equity - Market",null,{"$f":"IF(C152<=0,\"N/A\",C92/C152)","v":-1.5326319438920717E-2},{"$f":"IF(D152<=0,\"N/A\",D92/D152)","v":7.1095946884686276E-2},6.0347294142985695E-2,0.10225186490192581,0.10200000000000001,0.10199999999999999,0.11050000905714018,0.11948111857928732,0.10200000000000001,0.11093127110614411,0.13582080768226973,0.16039348392135061,0.168255341977533,0.10200000000000002,0.10775419819953527,0.1137918836259888,0.12012867044591717,0.12680455976742086,0.10199999999999999,0.10814919801325788,0.11464790303784332,0.12152396201313616,0.12880822720281271,0.10199999999999999,0.10869280810562564,0.11581212141158673,0.12339679054343859,0.13149046099039102,0.10199999999999998,0.1094125211241153]
[]
["Average Return on Equity - Regulated",null,{"$f":"IF(C156<=0,\"N/A\",(C60-'Rev Req'!C43-('Rev Req'!C36*(1-C95)-C165))/C156)","v":"N/A"},{"$f":"IF(D156<=0,\"N/A\",(D60-'Rev Req'!D43-('Rev Req'!D36*(1-D95)-D165))/D156)","v":3.4975865706904169E-2},{"$f":"IF(E156<=0,\"N/A\",(E60-'Rev Req'!E43-('Rev Req'!E36*(1-E95)-E165))/E156)","v":-2.9794257366338631E-2},{"$f":"IF(F156<=0,\"N/A\",(F60-'Rev Req'!F43-('Rev Req'!F36*(1-F95)-F165))/F156)","v":0.10199999999999998},{"$f":"IF(G156<=0,\"N/A\",(G60-'Rev Req'!G43-('Rev Req'!G36*(1-G95)-G165))/G156)","v":0.10200000000000001},{"$f":"IF(H156<=0,\"N/A\",(H60-'Rev Req'!H43-('Rev Req'!H36*(1-H95)-H165))/H156)","v":0.10199999999999999},{"$f":"IF(I156<=0,\"N/A\",(I60-'Rev Req'!I43-('Rev Req'!I36*(1-I95)-I165))/I156)","v":0.11050000905714018},{"$f":"IF(J156<=0,\"N/A\",(J60-'Rev Req'!J43-('Rev Req'!J36*(1-J95)-J165))/J156)","v":0.11948111857928732},{"$f":"IF(K156<=0,\"N/A\",(K60-'Rev Req'!K43-('Rev Req'!K36*(1-K95)-K165))/K156)","v":0.10200000000000001},{"$f":"IF(L156<=0,\"N/A\",(L60-'Rev Req'!L43-('Rev Req'!L36*(1-L95)-L165))/L156)","v":0.11093127110614411},{"$f":"IF(M156<=0,\"N/A\",(M60-'Rev Req'!M43-('Rev Req'!M36*(1-M95)-M165))/M156)","v":0.13582080768226973},{"$f":"IF(N156<=0,\"N/A\",(N60-'Rev Req'!N43-('Rev Req'!N36*(1-N95)-N165))/N156)","v":0.16039348392135061},{"$f":"IF(O156<=0,\"N/A\",(O60-'Rev Req'!O43-('Rev Req'!O36*(1-O95)-O165))/O156)","v":0.168255341977533},{"$f":"IF(P156<=0,\"N/A\",(P60-'Rev Req'!P43-('Rev Req'!P36*(1-P95)-P165))/P156)","v":0.10200000000000002},{"$f":"IF(Q156<=0,\"N/A\",(Q60-'Rev Req'!Q43-('Rev Req'!Q36*(1-Q95)-Q165))/Q156)","v":0.10775419819953527},{"$f":"IF(R156<=0,\"N/A\",(R60-'Rev Req'!R43-('Rev Req'!R36*(1-R95)-R165))/R156)","v":0.1137918836259888},{"$f":"IF(S156<=0,\"N/A\",(S60-'Rev Req'!S43-('Rev Req'!S36*(1-S95)-S165))/S156)","v":0.12012867044591717},{"$f":"IF(T156<=0,\"N/A\",(T60-'Rev Req'!T43-('Rev Req'!T36*(1-T95)-T165))/T156)","v":0.12680455976742086},{"$f":"IF(U156<=0,\"N/A\",(U60-'Rev Req'!U43-('Rev Req'!U36*(1-U95)-U165))/U156)","v":0.10199999999999999},{"$f":"IF(V156<=0,\"N/A\",(V60-'Rev Req'!V43-('Rev Req'!V36*(1-V95)-V165))/V156)","v":0.10814919801325788},{"$f":"IF(W156<=0,\"N/A\",(W60-'Rev Req'!W43-('Rev Req'!W36*(1-W95)-W165))/W156)","v":0.11464790303784332},{"$f":"IF(X156<=0,\"N/A\",(X60-'Rev Req'!X43-('Rev Req'!X36*(1-X95)-X165))/X156)","v":0.12152396201313616},{"$f":"IF(Y156<=0,\"N/A\",(Y60-'Rev Req'!Y43-('Rev Req'!Y36*(1-Y95)-Y165))/Y156)","v":0.12880822720281271},{"$f":"IF(Z156<=0,\"N/A\",(Z60-'Rev Req'!Z43-('Rev Req'!Z36*(1-Z95)-Z165))/Z156)","v":0.10199999999999999},{"$f":"IF(AA156<=0,\"N/A\",(AA60-'Rev Req'!AA43-('Rev Req'!AA36*(1-AA95)-AA165))/AA156)","v":0.10869280810562564},{"$f":"IF(AB156<=0,\"N/A\",(AB60-'Rev Req'!AB43-('Rev Req'!AB36*(1-AB95)-AB165))/AB156)","v":0.11581212141158673},{"$f":"IF(AC156<=0,\"N/A\",(AC60-'Rev Req'!AC43-('Rev Req'!AC36*(1-AC95)-AC165))/AC156)","v":0.12339679054343859},{"$f":"IF(AD156<=0,\"N/A\",(AD60-'Rev Req'!AD43-('Rev Req'!AD36*(1-AD95)-AD165))/AD156)","v":0.13149046099039102},{"$f":"IF(AE156<=0,\"N/A\",(AE60-'Rev Req'!AE43-('Rev Req'!AE36*(1-AE95)-AE165))/AE156)","v":0.10199999999999998},{"$f":"IF(AF156<=0,\"N/A\",(AF60-'Rev Req'!AF43-('Rev Req'!AF36*(1-AF95)-AF165))/AF156)","v":0.1094125211241153}]
[]
["Return on Investment (net FA)",null,{"$f":"IF(C119=0,\"N/A\",C92/C119)","v":-8.2762124970171876E-3},{"$f":"IF(D119=0,\"N/A\",D92/D119)","v":2.4632172881477912E-2},2.385568422793179E-2,5.0575429806843007E-2,5.5380791598529454E-2,5.5152441303760777E-2,5.9609802044587219E-2,6.4394675388752001E-2,5.495532833348072E-2,5.9742682201780993E-2,7.2662109352214468E-2,8.5121429405668442E-2,8.9034477545640298E-2,5.3811515826867252E-2,5.6668313123814568E-2,5.9641933023693236E-2,6.2747896357382663E-2,6.5998472464745328E-2,5.2890264177682882E-2,5.585996241487301E-2,5.8974625534798757E-2,6.2243919738300076E-2,6.5678380601538258E-2,5.1763510945535211E-2,5.488609175855981E-2,5.8175238483822805E-2,6.1643311788508758E-2,6.5303894094049825E-2,5.0345519045895501E-2,5.3651701483572047E-2]
[]
["Revenue Requirement",null,{"$f":"+'Rev Req'!C15","v":0},{"$f":"+'Rev Req'!D15","v":2.513797777803798E-2},{"$f":"+'Rev Req'!E15","v":6843785.2321432745},{"$f":"+'Rev Req'!F15","v":29676195.567923136},{"$f":"+'Rev Req'!G15","v":38764581.231985211},{"$f":"+'Rev Req'!H15","v":37807525.869597256},{"$f":"+'Rev Req'!I15","v":36899553.368310913},{"$f":"+'Rev Req'!J15","v":36026788.095025361},{"$f":"+'Rev Req'!K15","v":35169103.092066064},{"$f":"+'Rev Req'!L15","v":34313567.962550938},{"$f":"+'Rev Req'!M15","v":31177128.796588216},{"$f":"+'Rev Req'!N15","v":28271657.38581273},{"$f":"+'Rev Req'!O15","v":27880481.438963041},{"$f":"+'Rev Req'!P15","v":27506390.958757535},{"$f":"+'Rev Req'!Q15","v":27133654.407822143},{"$f":"+'Rev Req'!R15","v":26764234.353695512},{"$f":"+'Rev Req'!S15","v":26398537.893327657},{"$f":"+'Rev Req'!T15","v":26034338.344532751},{"$f":"+'Rev Req'!U15","v":25671667.19025936},{"$f":"+'Rev Req'!V15","v":25310555.589115221},{"$f":"+'Rev Req'!W15","v":24951036.332829371},{"$f":"+'Rev Req'!X15","v":24593142.891004704},{"$f":"+'Rev Req'!Y15","v":24236907.317870911},{"$f":"+'Rev Req'!Z15","v":23882365.262191609},{"$f":"+'Rev Req'!AA15","v":23529551.913102057},{"$f":"+'Rev Req'!AB15","v":23178503.283315137},{"$f":"+'Rev Req'!AC15","v":22829255.70257847},{"$f":"+'Rev Req'!AD15","v":22481847.416622579},{"$f":"+'Rev Req'!AE15","v":22136315.947675999},{"$f":"+'Rev Req'!AF15","v":21792701.190009587},{"$f":"SUM(C68:AF68)","v":761261374.06081462}]
["Net Present Value",null,{"$f":"NPV($C$74,$C$68:$AF$68)","v":298651916.17352599}]
[]
["Non-fuel Revenue Requirement",null,{"$f":"+'Rev Req'!C15-'Rev Req'!C6","v":0},{"$f":"+'Rev Req'!D15-'Rev Req'!D6","v":2.513797777803798E-2},{"$f":"+'Rev Req'!E15-'Rev Req'!E6","v":6843785.2321432745},{"$f":"+'Rev Req'!F15-'Rev Req'!F6","v":29676195.567923136},{"$f":"+'Rev Req'!G15-'Rev Req'!G6","v":38764581.231985211},{"$f":"+'Rev Req'!H15-'Rev Req'!H6","v":37807525.869597256},{"$f":"+'Rev Req'!I15-'Rev Req'!I6","v":36899553.368310913},{"$f":"+'Rev Req'!J15-'Rev Req'!J6","v":36026788.095025361},{"$f":"+'Rev Req'!K15-'Rev Req'!K6","v":35169103.092066064},{"$f":"+'Rev Req'!L15-'Rev Req'!L6","v":34313567.962550938},{"$f":"+'Rev Req'!M15-'Rev Req'!M6","v":31177128.796588216},{"$f":"+'Rev Req'!N15-'Rev Req'!N6","v":28271657.38581273},{"$f":"+'Rev Req'!O15-'Rev Req'!O6","v":27880481.438963041},{"$f":"+'Rev Req'!P15-'Rev Req'!P6","v":27506390.958757535},{"$f":"+'Rev Req'!Q15-'Rev Req'!Q6","v":27133654.407822143},{"$f":"+'Rev Req'!R15-'Rev Req'!R6","v":26764234.353695512},{"$f":"+'Rev Req'!S15-'Rev Req'!S6","v":26398537.893327657},{"$f":"+'Rev Req'!T15-'Rev Req'!T6","v":26034338.344532751},{"$f":"+'Rev Req'!U15-'Rev Req'!U6","v":25671667.19025936},{"$f":"+'Rev Req'!V15-'Rev Req'!V6","v":25310555.589115221},{"$f":"+'Rev Req'!W15-'Rev Req'!W6","v":24951036.332829371},{"$f":"+'Rev Req'!X15-'Rev Req'!X6","v":24593142.891004704},{"$f":"+'Rev Req'!Y15-'Rev Req'!Y6","v":24236907.317870911},{"$f":"+'Rev Req'!Z15-'Rev Req'!Z6","v":23882365.262191609},{"$f":"+'Rev Req'!AA15-'Rev Req'!AA6","v":23529551.913102057},{"$f":"+'Rev Req'!AB15-'Rev Req'!AB6","v":23178503.283315137},{"$f":"+'Rev Req'!AC15-'Rev Req'!AC6","v":22829255.70257847},{"$f":"+'Rev Req'!AD15-'Rev Req'!AD6","v":22481847.416622579},{"$f":"+'Rev Req'!AE15-'Rev Req'!AE6","v":22136315.947675999},{"$f":"+'Rev Req'!AF15-'Rev Req'!AF6","v":21792701.190009587},{"$f":"SUM(C71:AF71)","v":761261374.06081462}]
["Net Present Value",null,{"$f":"NPV($C$74,$C$71:$AF$71)","v":298651916.17352599}]
[]
["Net Present Value Rate (Post-Tax WACC)",null,{"$f":"Results!F16","v":7.1168899049999998E-2}]
[]
[]
["INCOME STATEMENT"]
["Total Net Revenue",null,{"$f":"C12","v":0},0,0,29676195.567923136,38764581.231985211,37807525.869597256,38374638.757641211,38950258.339005828,35169103.092066064,35696639.638447054,36232089.233023755,36775570.571519107,37327204.130091891,27506390.958757535,27918986.823138896,28337771.625485975,28762838.199868262,29194280.772866283,25671667.19025936,26056742.198113248,26447593.331084944,26844307.231051214,27246971.839516979,23882365.262191609,24240600.741124481,24604209.752241347,24973272.898524966,25347871.992002837,22136315.947675999,22468360.686891139,{"$f":"SUM(C78:AF78)","v":806414353.88209558}]
["Expenses:",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,null,null,null,null,null," "]
["Fuel",null,{"$f":"C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C80:AF80)","v":0}]
["O&M Expense (cost of service)",null,{"$f":"C16","v":0},0,0,3453821,2896628,2940078,2984180,3028942,3074376,3120492,3167300,3214809,3263031,3328291,3394856,3462753,3532008,3602648,3674701,3748195,3823159,3899623,3977615,4057167,4138310,4221076,4305497,4391607,4479439,4569028,97749630]
["Depreciation, Book",{"$f":"SUM(C82:AA82)","v":114897893.41209622},{"$f":"C17","v":0},0,0,5344643.8985098768,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507702.7566376459,6121884.8892565202,3736082.5612344802,3736562.3978587231,3737056.6296041775,3737565.6882602382,3738380.9890269046,3739511.7192132683,3740676.3713269047,3741875.9629678139,3743111.5423314502,3744384.1890920564,3745695.0152859958,3747045.1662753895,3748435.8217920563,3749868.1969011473,3751343.5432056924,3752863.1499708439,3754428.3450072077,3756040.4958753893,3757701.0112511469,133670269.95740651]
["Property Taxes",null,{"$f":"C18","v":0},0,0,1473197.107091544,2709964.5105126561,2623188.1948949522,2536411.8792772484,2449635.5636595446,2362859.2480418398,2276082.9324241364,2189574.6643064325,2127409.847436016,2089591.1254869509,2051776.1888813379,2013965.151063266,1976158.129034139,1938708.4230933371,1901267.637158198,1863836.0387569182,1826413.9035168646,1789001.5153439564,1751599.1666913261,1714207.1587206819,1676825.8016504182,1639455.4149947942,1602096.327793275,1564748.8791224675,1527413.4182034195,1490090.3045982006,1452779.9086890717,52618258.440442987]
["AFUDC",null,{"$f":"-Capex!G30","v":-252101.44452701419},{"$f":"-Capex!H30","v":-3982810.4474447821},{"$f":"-Capex!I30","v":-8677461.1784080323},{"$f":"-Capex!J30","v":-3115065.9764296375},{"$f":"-Capex!K30","v":0},{"$f":"-Capex!L30","v":0},{"$f":"-Capex!M30","v":0},{"$f":"-Capex!N30","v":0},{"$f":"-Capex!O30","v":0},{"$f":"-Capex!P30","v":0},{"$f":"-Capex!Q30","v":0},{"$f":"-Capex!R30","v":0},{"$f":"-Capex!S30","v":0},{"$f":"-Capex!T30","v":0},{"$f":"-Capex!U30","v":0},{"$f":"-Capex!V30","v":0},{"$f":"-Capex!W30","v":0},{"$f":"-Capex!X30","v":0},{"$f":"-Capex!Y30","v":0},{"$f":"-Capex!Z30","v":0},{"$f":"-Capex!AA30","v":0},{"$f":"-Capex!AB30","v":0},{"$f":"-Capex!AC30","v":0},{"$f":"-Capex!AD30","v":0},{"$f":"-Capex!AE30","v":0},{"$f":"-Capex!AF30","v":0},{"$f":"-Capex!AG30","v":0},{"$f":"-Capex!AH30","v":0},{"$f":"-Capex!AI30","v":0},{"$f":"-Capex!AJ30","v":0},-16027439.046809467]
["Interest Expense",{"$f":"+'Input Data'!C29","v":4.6849999999999989E-2},{"$f":"IF(C3<=$B$4+1,C151*$B$85,0)","v":639779.30493233562},{"$f":"IF(D3<=$B$4+1,D151*$B$85,0)","v":1449446.2838499995},3534509.4223999991,5244516.338299999,5572652.0985499984,5366088.6213999987,5170473.754999999,4982668.8772999989,4798121.1989999991,4613855.4171499992,4453140.0527499989,4338973.4896999989,4248081.4444499994,4157196.0050499989,4066317.405749999,3975817.260749999,3885699.833399999,3795598.0539499992,3705512.344049999,3615443.172199999,3525391.053749999,3435356.5508999992,3345340.085299999,3255342.3128499994,3165363.702049999,3075404.9087999994,2985466.4484499991,2895548.9768999992,2805653.1031999993,2715779.4832499996,112818537.0053823]
["Total Expenses",null,{"$f":"SUM(C79:C85)","v":387677.86040532147},-2533364.1635947824,-5142951.7560080327,12401112.367471782,19686726.532366965,19436836.739599265,19198547.557581559,18968728.364263855,18742838.370346151,18518133.106211782,15931899.606312951,13417274.898370495,13337265.967795674,13274319.823535513,13212704.245073503,13153109.378811043,13095927.975706603,13040190.062435102,12985925.345774731,12933163.618048314,12881935.758186013,12832273.732877322,12784207.410296069,12737770.936292473,12692997.31394594,{"$f":"SUM(AB79:AB85)","v":12649920.779798966},12608575.477543311,12568997.740110625,12531222.903673589,12495288.403190218,380829256.35642231]
[]
["Income before income tax",null,{"$f":"C78-C86","v":-387677.86040532147},2533364.1635947824,5142951.7560080327,17275083.200451352,19077854.699618246,18370689.129997991,19176091.200059652,19981529.974741973,16426264.721719913,17178506.532235272,20300189.626710802,23358295.67314861,23989938.162296217,14232071.135222021,14706282.578065393,15184662.246674933,15666910.224161658,16154090.710431181,12685741.844484629,13123578.580064934,13565657.572898932,14012033.498173892,14462764.429220909,11144594.325899135,11547603.427178541,{"$f":"AB78-AB86","v":11954288.972442381},12364697.420981655,12778874.251892213,9605093.04400241,9973072.2837009206,425585097.52567327]
["Income Tax Current",null,{"$f":"((C88+C84)*C$95)-C90-(C84*'Input Data'!$C$51)","v":-141983.94927293932},{"$f":"((D88+D84)*D$95)-D90-(D84*'Input Data'!$C$51)","v":-48737.324846199888},{"$f":"((E88+E84)*E$95)-E90-(E84*'Input Data'!$C$51)","v":-1052360.9783626045},{"$f":"((F88+F84)*F$95)-F90-(F84*'Input Data'!$C$51)","v":2526357.4018882527},{"$f":"((G88+G84)*G$95)-G90-(G84*'Input Data'!$C$51)","v":3461546.1317087449},{"$f":"((H88+H84)*H$95)-H90-(H84*'Input Data'!$C$51)","v":3875018.1929389415},{"$f":"((I88+I84)*I$95)-I90-(I84*'Input Data'!$C$51)","v":4502506.7582035335},{"$f":"((J88+J84)*J$95)-J90-(J84*'Input Data'!$C$51)","v":5008077.1159992833},{"$f":"((K88+K84)*K$95)-K90-(K84*'Input Data'!$C$51)","v":4107841.8564420571},{"$f":"((L88+L84)*L$95)-L90-(L84*'Input Data'!$C$51)","v":4297534.5786786517},{"$f":"((M88+M84)*M$95)-M90-(M84*'Input Data'!$C$51)","v":4862345.5510623921},{"$f":"((N88+N84)*N$95)-N90-(N84*'Input Data'!$C$51)","v":5410193.1884216648},{"$f":"((O88+O84)*O$95)-O90-(O84*'Input Data'!$C$51)","v":5570214.7274777116},{"$f":"((P88+P84)*P$95)-P90-(P84*'Input Data'!$C$51)","v":3097013.0321866693},{"$f":"((Q88+Q84)*Q$95)-Q90-(Q84*'Input Data'!$C$51)","v":3217129.5161716626},{"$f":"((R88+R84)*R$95)-R90-(R84*'Input Data'!$C$51)","v":3338147.0991129871},{"$f":"((S88+S84)*S$95)-S90-(S84*'Input Data'!$C$51)","v":3460212.0190329328},{"$f":"((T88+T84)*T$95)-T90-(T84*'Input Data'!$C$51)","v":3583522.258424555},{"$f":"((U88+U84)*U$95)-U90-(U84*'Input Data'!$C$51)","v":2704298.6138560306},{"$f":"((V88+V84)*V$95)-V90-(V84*'Input Data'!$C$51)","v":2815092.5912598283},{"$f":"((W88+W84)*W$95)-W90-(W84*'Input Data'!$C$51)","v":2926956.4964523613},{"$f":"((X88+X84)*X$95)-X90-(X84*'Input Data'!$C$51)","v":3039904.0287091695},{"$f":"((Y88+Y84)*Y$95)-Y90-(Y84*'Input Data'!$C$51)","v":3153949.743798092},{"$f":"((Z88+Z84)*Z$95)-Z90-(Z84*'Input Data'!$C$51)","v":2312761.7305490957},{"$f":"((AA88+AA84)*AA$95)-AA90-(AA84*'Input Data'!$C$51)","v":2414700.6527228625},{"$f":"((AB88+AB84)*AB$95)-AB90-(AB84*'Input Data'!$C$51)","v":2517565.2575665764},{"$f":"((AC88+AC84)*AC$95)-AC90-(AC84*'Input Data'!$C$51)","v":2621367.1368166143},{"$f":"((AD88+AD84)*AD$95)-AD90-(AD84*'Input Data'!$C$51)","v":2726117.6283306032},{"$f":"((AE88+AE84)*AE$95)-AE90-(AE84*'Input Data'!$C$51)","v":1921493.4761367606},{"$f":"((AF88+AF84)*AF$95)-AF90-(AF84*'Input Data'!$C$51)","v":2014521.6302228596},{"$f":"SUM(C89:AF89)","v":90243306.161689177}]
["Income Tax Deferred",null,{"$f":"C23","v":0},0,850736.45952796738,1311704.2416544217,1373736.1419094999,781032.96705904952,357673.55645158532,56241.656099070067,55394.937277855053,56357.901916377799,282737.50982746133,509966.8499378502,510035.09975626465,510105.3970353519,510177.8032390115,510405.54730677459,510566.37728083949,510732.03213422775,510902.65662859887,511078.39985762903,511259.41539887292,511445.86140300392,511637.90078794776,511835.70135004027,512039.43589553889,512249.28249894507,512465.42453118623,512688.05081147834,512917.35586565058,513153.54008113901,{"$f":"SUM(C90:AF90)","v":14841277.50352364}]
["Income Tax - ITC Amortization",null,{"$f":"IF(C$3<=$B$4+1,C138,0)","v":0},{"$f":"IF(D$3<=$B$4+1,D138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3<=$B$4+1,AB138,0)","v":0},0,0,0,0,{"$f":"SUM(C91:AF91)","v":0}]
["Net Income After  Tax",null,{"$f":"C88-C89-C90-C91","v":-245693.91113238214},{"$f":"D88-D89-D90-D91","v":2582101.4884409821},5344576.2748426702,13437021.556908676,14242572.426000001,13714637.969999999,14315910.885404535,14917211.20264362,12263027.928000001,12824614.051640242,15155106.565820949,17438135.634789094,17909688.335062243,10624952.706000002,10978975.258654719,11336109.600255171,11696131.827847887,12059836.419872399,9470540.5739999991,9797407.5889474768,10127441.661047697,10460683.60806172,10797176.78463487,8319996.8939999994,8620863.3385601379,{"$f":"AB88-AB89-AB90-AB91","v":8924474.4323768597},9230864.8596338537,9540068.5727501307,7170682.2119999984,7445397.1133969221,320500513.86046046]
["EBITDA",null,{"$f":"+C88+C85+C84+C82","v":-2.9103830456733704E-11},{"$f":"+D88+D85+D84+D82","v":-4.6566128730773926E-10},0,{"$f":"+F88+F85+F84+F82","v":24749177.46083159},33157988.721472558,32244259.674702302,32854046.878363963,33471680.775346283,29731867.844024226,30300064.706022918,30875214.568717323,31433351.724083088,31974582.004604939,22126323.769876197,22510165.672075633,22898860.496451836,23292121.776774928,23690365.135708086,20133130.151502442,20482133.294596381,20835432.815740988,21193085.064359885,21555149.680796299,18148372.460541189,18462835.326129686,{"$f":"+AB88+AB85+AB84+AB82","v":18781037.424448073},19103027.019402497,19428851.57379942,16166786.643077798,16446552.778202068,656046465.44165254]
[]
["Tax Rate",null,{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,C$4,'Input Data'!$C$50:$O$50)=0,+B$95,SUMIF('Input Data'!$C$40:$O$40,C$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,D$4,'Input Data'!$C$50:$O$50)=0,+C$95,SUMIF('Input Data'!$C$40:$O$40,D$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,E$4,'Input Data'!$C$50:$O$50)=0,+D$95,SUMIF('Input Data'!$C$40:$O$40,E$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,F$4,'Input Data'!$C$50:$O$50)=0,+E$95,SUMIF('Input Data'!$C$40:$O$40,F$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,G$4,'Input Data'!$C$50:$O$50)=0,+F$95,SUMIF('Input Data'!$C$40:$O$40,G$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,H$4,'Input Data'!$C$50:$O$50)=0,+G$95,SUMIF('Input Data'!$C$40:$O$40,H$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,I$4,'Input Data'!$C$50:$O$50)=0,+H$95,SUMIF('Input Data'!$C$40:$O$40,I$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,J$4,'Input Data'!$C$50:$O$50)=0,+I$95,SUMIF('Input Data'!$C$40:$O$40,J$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,K$4,'Input Data'!$C$50:$O$50)=0,+J$95,SUMIF('Input Data'!$C$40:$O$40,K$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,L$4,'Input Data'!$C$50:$O$50)=0,+K$95,SUMIF('Input Data'!$C$40:$O$40,L$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,M$4,'Input Data'!$C$50:$O$50)=0,+L$95,SUMIF('Input Data'!$C$40:$O$40,M$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,N$4,'Input Data'!$C$50:$O$50)=0,+M$95,SUMIF('Input Data'!$C$40:$O$40,N$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,O$4,'Input Data'!$C$50:$O$50)=0,+N$95,SUMIF('Input Data'!$C$40:$O$40,O$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,P$4,'Input Data'!$C$50:$O$50)=0,+O$95,SUMIF('Input Data'!$C$40:$O$40,P$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,Q$4,'Input Data'!$C$50:$O$50)=0,+P$95,SUMIF('Input Data'!$C$40:$O$40,Q$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,R$4,'Input Data'!$C$50:$O$50)=0,+Q$95,SUMIF('Input Data'!$C$40:$O$40,R$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,S$4,'Input Data'!$C$50:$O$50)=0,+R$95,SUMIF('Input Data'!$C$40:$O$40,S$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,T$4,'Input Data'!$C$50:$O$50)=0,+S$95,SUMIF('Input Data'!$C$40:$O$40,T$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,U$4,'Input Data'!$C$50:$O$50)=0,+T$95,SUMIF('Input Data'!$C$40:$O$40,U$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,V$4,'Input Data'!$C$50:$O$50)=0,+U$95,SUMIF('Input Data'!$C$40:$O$40,V$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,W$4,'Input Data'!$C$50:$O$50)=0,+V$95,SUMIF('Input Data'!$C$40:$O$40,W$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,X$4,'Input Data'!$C$50:$O$50)=0,+W$95,SUMIF('Input Data'!$C$40:$O$40,X$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,Y$4,'Input Data'!$C$50:$O$50)=0,+X$95,SUMIF('Input Data'!$C$40:$O$40,Y$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,Z$4,'Input Data'!$C$50:$O$50)=0,+Y$95,SUMIF('Input Data'!$C$40:$O$40,Z$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AA$4,'Input Data'!$C$50:$O$50)=0,+Z$95,SUMIF('Input Data'!$C$40:$O$40,AA$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AB$4,'Input Data'!$C$50:$O$50)=0,+AA$95,SUMIF('Input Data'!$C$40:$O$40,AB$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AC$4,'Input Data'!$C$50:$O$50)=0,+AB$95,SUMIF('Input Data'!$C$40:$O$40,AC$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AD$4,'Input Data'!$C$50:$O$50)=0,+AC$95,SUMIF('Input Data'!$C$40:$O$40,AD$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AE$4,'Input Data'!$C$50:$O$50)=0,+AD$95,SUMIF('Input Data'!$C$40:$O$40,AE$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AF$4,'Input Data'!$C$50:$O$50)=0,+AE$95,SUMIF('Input Data'!$C$40:$O$40,AF$4,'Input Data'!$C$50:$O$50))","v":0.25345000000000001}]
[]
["Deferred Tax"]
["Book Depreciation",null,{"$f":"IF(C4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!C369)","v":0},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!D369)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!E369)","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!F369)","v":5344643.8985098768},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!G369)","v":8507481.9233043119},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!H369)","v":8507481.9233043119},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!I369)","v":8507481.9233043119},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!J369)","v":8507481.9233043119},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!K369)","v":8507481.9233043119},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!L369)","v":8507702.7566376459},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!M369)","v":6121884.8892565202},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!N369)","v":3736082.5612344802},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!O369)","v":3736562.3978587231},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!P369)","v":3737056.6296041775},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!Q369)","v":3737565.6882602382},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!R369)","v":3738380.9890269046},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!S369)","v":3739511.7192132683},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!T369)","v":3740676.3713269047},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!U369)","v":3741875.9629678139},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!V369)","v":3743111.5423314502},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!W369)","v":3744384.1890920564},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!X369)","v":3745695.0152859958},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!Y369)","v":3747045.1662753895},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!Z369)","v":3748435.8217920563},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!AA369)","v":3749868.1969011473},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!AB369)","v":3751343.5432056924},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!AC369)","v":3752863.1499708439},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!AD369)","v":3754428.3450072077},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!AE369)","v":3756040.4958753893},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,Book!AF369)","v":3757701.0112511469}]
["Tax Depreciation",null,{"$f":"IF(C4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!C388)","v":0},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!D388)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!E388)","v":3356624.4211006803},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!F388)","v":10520040.393496744},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!G388)","v":13927628.468616996},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!H388)","v":11589087.632750157},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!I388)","v":9918701.3214167021},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!J388)","v":8729386.2677472793},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!K388)","v":8726045.495124612},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!L388)","v":8730065.7549267672},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!M388)","v":7237440.2643895298},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!N388)","v":5748182.975272161},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!O388)","v":5748932.0950623713},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!P388)","v":5749703.6883350983},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!Q388)","v":5750498.4293887112},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!R388)","v":5752212.3060786882},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!S388)","v":5753977.5991929071},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!T388)","v":5755795.8510437235},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!U388)","v":5757668.6503957044},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!V388)","v":5759597.6337010656},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!W388)","v":5761584.4865821842},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!X388)","v":5763630.9450670332},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!Y388)","v":5765738.7973187817},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!Z388)","v":5767909.885118315},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AA388)","v":5770146.1053467533},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AB388)","v":5772449.412209224},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AC388)","v":5774821.8184702964},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AD388)","v":5777265.3969364967},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AE388)","v":5779782.2826800868},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AF388)","v":5782374.6750157513}]
["Difference",null,{"$f":"C99-C98","v":0},{"$f":"D99-D98","v":0},3356624.4211006803,5175396.4949868675,5420146.545312684,3081605.7094458453,1411219.3981123902,221904.34444296733,218563.57182030007,222362.99828912131,1115555.3751330096,2012100.4140376807,2012369.6972036483,2012647.0587309208,2012932.7411284731,2013831.3170517837,2014465.8799796388,2015119.4797168188,2015792.6874278905,2016486.0913696154,{"$f":"W99-W98","v":2017200.2974901279},{"$f":"X99-X98","v":2017935.9297810374},{"$f":"Y99-Y98","v":2018693.6310433922},{"$f":"Z99-Z98","v":2019474.0633262587},{"$f":"AA99-AA98","v":2020277.908445606},{"$f":"AB99-AB98","v":2021105.8690035315},2021958.6684994525,2022837.051929289,2023741.7868046975,2024673.6637646044]
["Perm Basis Difference",null,{"$f":"IF(C4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!C444)","v":0},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!D444)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!E444)","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!F444)","v":0},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!G444)","v":0},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!H444)","v":0},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!I444)","v":0},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!J444)","v":0},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!K444)","v":0},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!L444)","v":0},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!M444)","v":0},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!N444)","v":0},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!O444)","v":0},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!P444)","v":0},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!Q444)","v":0},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!R444)","v":0},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!S444)","v":0},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!T444)","v":0},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!U444)","v":0},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!V444)","v":0},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!W444)","v":0},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!X444)","v":0},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!Y444)","v":0},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!Z444)","v":0},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AA444)","v":0},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AB444)","v":0},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AC444)","v":0},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AD444)","v":0},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AE444)","v":0},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,Tax!AF444)","v":0}]
["Differences - Total",null,{"$f":"C100+C101","v":0},{"$f":"D100+D101","v":0},3356624.4211006803,5175396.4949868675,5420146.545312684,3081605.7094458453,1411219.3981123902,221904.34444296733,218563.57182030007,222362.99828912131,1115555.3751330096,2012100.4140376807,2012369.6972036483,2012647.0587309208,2012932.7411284731,2013831.3170517837,2014465.8799796388,2015119.4797168188,2015792.6874278905,2016486.0913696154,{"$f":"W100+W101","v":2017200.2974901279},{"$f":"X100+X101","v":2017935.9297810374},{"$f":"Y100+Y101","v":2018693.6310433922},{"$f":"Z100+Z101","v":2019474.0633262587},{"$f":"AA100+AA101","v":2020277.908445606},{"$f":"AB100+AB101","v":2021105.8690035315},2021958.6684994525,2022837.051929289,2023741.7868046975,2024673.6637646044]
["Deferred Tax Expense",null,{"$f":"C102*C$95","v":0},{"$f":"D102*D$95","v":0},850736.45952796738,1311704.2416544217,1373736.1419094999,781032.96705904952,357673.55645158532,56241.656099070067,55394.937277855053,56357.901916377799,282737.50982746133,509966.8499378502,510035.09975626465,510105.3970353519,510177.8032390115,510405.54730677459,510566.37728083949,510732.03213422775,510902.65662859887,511078.39985762903,511259.41539887292,511445.86140300392,511637.90078794776,511835.70135004027,512039.43589553889,{"$f":"AB102*AB$95","v":512249.28249894507},512465.42453118623,512688.05081147834,512917.35586565058,513153.54008113901]
["Cumulative",null,{"$f":"+C103","v":0},{"$f":"+C104+D103+SUM($C$102:C102)*(D95-C95)","v":0},{"$f":"+D104+E103+SUM($C$102:D102)*(E95-D95)","v":850736.45952796738},{"$f":"+E104+F103+SUM($C$102:E102)*(F95-E95)","v":2162440.7011823892},{"$f":"+F104+G103+SUM($C$102:F102)*(G95-F95)","v":3536176.8430918893},{"$f":"+G104+H103+SUM($C$102:G102)*(H95-G95)","v":4317209.810150939},{"$f":"+H104+I103+SUM($C$102:H102)*(I95-H95)","v":4674883.3666025242},{"$f":"+I104+J103+SUM($C$102:I102)*(J95-I95)","v":4731125.022701594},{"$f":"+J104+K103+SUM($C$102:J102)*(K95-J95)","v":4786519.9599794494},{"$f":"+K104+L103+SUM($C$102:K102)*(L95-K95)","v":4842877.8618958276},{"$f":"+L104+M103+SUM($C$102:L102)*(M95-L95)","v":5125615.3717232887},{"$f":"+M104+N103+SUM($C$102:M102)*(N95-M95)","v":5635582.2216611393},{"$f":"+N104+O103+SUM($C$102:N102)*(O95-N95)","v":6145617.3214174043},{"$f":"+O104+P103+SUM($C$102:O102)*(P95-O95)","v":6655722.7184527563},{"$f":"+P104+Q103+SUM($C$102:P102)*(Q95-P95)","v":7165900.5216917675},{"$f":"+Q104+R103+SUM($C$102:Q102)*(R95-Q95)","v":7676306.0689985417},{"$f":"+R104+S103+SUM($C$102:R102)*(S95-R95)","v":8186872.4462793814},{"$f":"+S104+T103+SUM($C$102:S102)*(T95-S95)","v":8697604.4784136098},{"$f":"+T104+U103+SUM($C$102:T102)*(U95-T95)","v":9208507.1350422092},{"$f":"+U104+V103+SUM($C$102:U102)*(V95-U95)","v":9719585.5348998383},{"$f":"+V104+W103+SUM($C$102:V102)*(W95-V95)","v":10230844.950298712},{"$f":"+W104+X103+SUM($C$102:W102)*(X95-W95)","v":10742290.811701715},{"$f":"+X104+Y103+SUM($C$102:X102)*(Y95-X95)","v":11253928.712489663},{"$f":"+Y104+Z103+SUM($C$102:Y102)*(Z95-Y95)","v":11765764.413839703},{"$f":"+Z104+AA103+SUM($C$102:Z102)*(AA95-Z95)","v":12277803.849735241},{"$f":"+AA104+AB103+SUM($C$102:AA102)*(AB95-AA95)","v":12790053.132234186},{"$f":"+AB104+AC103+SUM($C$102:AB102)*(AC95-AB95)","v":13302518.556765372},{"$f":"+AC104+AD103+SUM($C$102:AC102)*(AD95-AC95)","v":13815206.607576851},{"$f":"+AD104+AE103+SUM($C$102:AD102)*(AE95-AD95)","v":14328123.963442501},{"$f":"+AE104+AF103+SUM($C$102:AE102)*(AF95-AE95)","v":14841277.50352364}]
[]
[]
["BALANCE SHEET"]
["ASSETS"]
["Fixed Assets:"]
["Gross Plant"]
["Beginning Balance",null,null,{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,C113)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,D113)","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,E113)","v":144431088.93054351},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,F113)","v":271027439.04680949},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,G113)","v":271027439.04680949},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,H113)","v":271027439.04680949},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,I113)","v":271027439.04680949},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,J113)","v":271027439.04680949},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,K113)","v":271027439.04680949},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,L113)","v":271053939.04680949},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,M113)","v":271081234.04680949},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,N113)","v":271109598.76990038},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,O113)","v":271138814.44171858},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,P113)","v":271168906.57935494},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,Q113)","v":271199901.48044586},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,R113)","v":271266742.67135495},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,S113)","v":271335589.10280949},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,T113)","v":271406500.92499131},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,U113)","v":271479540.09971857},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,V113)","v":271554770.44862765},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,W113)","v":271632257.71099126},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,X113)","v":271712069.59190035},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,Y113)","v":271794275.82971853},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,Z113)","v":271878948.25390035},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,AA113)","v":271966160.84280944},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,AB113)","v":272055989.81044579},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,AC113)","v":272148513.65462762},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,AD113)","v":272243813.21480942},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,AE113)","v":272341971.75880945}]
["Additions",null,{"$f":"+Book!C366","v":0},{"$f":"+Book!D366","v":0},{"$f":"+Book!E366","v":144431088.93054351},{"$f":"+Book!F366","v":126596350.11626597},{"$f":"+Book!G366","v":0},{"$f":"+Book!H366","v":0},{"$f":"+Book!I366","v":0},{"$f":"+Book!J366","v":0},{"$f":"+Book!K366","v":0},{"$f":"+Book!L366","v":26500},{"$f":"+Book!M366","v":27295},{"$f":"+Book!N366","v":28364.72309090909},{"$f":"+Book!O366","v":29215.671818181818},{"$f":"+Book!P366","v":30092.137636363637},{"$f":"+Book!Q366","v":30994.90109090909},{"$f":"+Book!R366","v":66841.190909090918},{"$f":"+Book!S366","v":68846.431454545454},{"$f":"+Book!T366","v":70911.822181818177},{"$f":"+Book!U366","v":73039.174727272723},{"$f":"+Book!V366","v":75230.348909090899},{"$f":"+Book!W366","v":77487.262363636371},{"$f":"+Book!X366","v":79811.880909090905},{"$f":"+Book!Y366","v":82206.23781818182},{"$f":"+Book!Z366","v":84672.424181818176},{"$f":"+Book!AA366","v":87212.588909090904},{"$f":"+Book!AB366","v":89828.967636363639},{"$f":"+Book!AC366","v":92523.844181818175},{"$f":"+Book!AD366","v":95299.560181818175},{"$f":"+Book!AE366","v":98158.543999999994},{"$f":"+Book!AF366","v":101103.3010909091}]
["Total Plant",null,{"$f":"SUM(C111:C112)","v":0},0,144431088.93054351,271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271053939.04680949,271081234.04680949,271109598.76990038,271138814.44171858,271168906.57935494,271199901.48044586,271266742.67135495,271335589.10280949,271406500.92499131,271479540.09971857,271554770.44862765,{"$f":"SUM(W111:W112)","v":271632257.71099126},{"$f":"SUM(X111:X112)","v":271712069.59190035},{"$f":"SUM(Y111:Y112)","v":271794275.82971853},{"$f":"SUM(Z111:Z112)","v":271878948.25390035},{"$f":"SUM(AA111:AA112)","v":271966160.84280944},{"$f":"SUM(AB111:AB112)","v":272055989.81044579},272148513.65462762,272243813.21480942,272341971.75880945,272443075.05990034]
["Accumulated Depreciation"]
["Beginning Balance",null,null,{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,C117)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,D117)","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,E117)","v":0},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,F117)","v":5344643.8985098768},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,G117)","v":13852125.821814189},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,H117)","v":22359607.745118499},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,I117)","v":30867089.668422811},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,J117)","v":39374571.591727123},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,K117)","v":47882053.515031435},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,L117)","v":56389756.271669082},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,M117)","v":62511641.160925604},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,N117)","v":66247723.722160086},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,O117)","v":69984286.12001881},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,P117)","v":73721342.749622986},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,Q117)","v":77458908.437883228},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,R117)","v":81197289.426910132},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,S117)","v":84936801.146123394},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,T117)","v":88677477.517450303},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,U117)","v":92419353.480418116},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,V117)","v":96162465.022749573},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,W117)","v":99906849.211841628},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,X117)","v":103652544.22712763},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,Y117)","v":107399589.39340302},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,Z117)","v":111148025.21519507},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,AA117)","v":114897893.41209622},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,AB117)","v":118649236.95530191},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,AC117)","v":122402100.10527276},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,AD117)","v":126156528.45027997},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,AE117)","v":129912568.94615535}]
["Depreciation Expense",null,{"$f":"IF(C4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!C369)","v":0},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!D369)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!E369)","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!F369)","v":5344643.8985098768},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!G369)","v":8507481.9233043119},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!H369)","v":8507481.9233043119},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!I369)","v":8507481.9233043119},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!J369)","v":8507481.9233043119},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!K369)","v":8507481.9233043119},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!L369)","v":8507702.7566376459},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!M369)","v":6121884.8892565202},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!N369)","v":3736082.5612344802},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!O369)","v":3736562.3978587231},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!P369)","v":3737056.6296041775},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!Q369)","v":3737565.6882602382},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!R369)","v":3738380.9890269046},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!S369)","v":3739511.7192132683},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!T369)","v":3740676.3713269047},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!U369)","v":3741875.9629678139},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!V369)","v":3743111.5423314502},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!W369)","v":3744384.1890920564},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!X369)","v":3745695.0152859958},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!Y369)","v":3747045.1662753895},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!Z369)","v":3748435.8217920563},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!AA369)","v":3749868.1969011473},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!AB369)","v":3751343.5432056924},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!AC369)","v":3752863.1499708439},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!AD369)","v":3754428.3450072077},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!AE369)","v":3756040.4958753893},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Book!AF369)","v":3757701.0112511469}]
["Total Accum. Depreciation",null,{"$f":"SUM(C115:C116)","v":0},0,0,5344643.8985098768,13852125.821814189,22359607.745118499,30867089.668422811,39374571.591727123,47882053.515031435,56389756.271669082,62511641.160925604,66247723.722160086,69984286.12001881,73721342.749622986,77458908.437883228,81197289.426910132,84936801.146123394,88677477.517450303,92419353.480418116,96162465.022749573,{"$f":"SUM(W115:W116)","v":99906849.211841628},{"$f":"SUM(X115:X116)","v":103652544.22712763},{"$f":"SUM(Y115:Y116)","v":107399589.39340302},{"$f":"SUM(Z115:Z116)","v":111148025.21519507},{"$f":"SUM(AA115:AA116)","v":114897893.41209622},{"$f":"SUM(AB115:AB116)","v":118649236.95530191},122402100.10527276,126156528.45027997,129912568.94615535,133670269.95740651]
["CWIP",null,{"$f":"+Capex!G43","v":29686757.223903105},{"$f":"+Capex!H43","v":104826378.93397482},{"$f":"+Capex!I43","v":79606764.009549141},{"$f":"+Capex!J43","v":0},{"$f":"+Capex!K43","v":0},{"$f":"+Capex!L43","v":0},{"$f":"+Capex!M43","v":0},{"$f":"+Capex!N43","v":0},{"$f":"+Capex!O43","v":0},{"$f":"+Capex!P43","v":0},{"$f":"+Capex!Q43","v":0},{"$f":"+Capex!R43","v":0},{"$f":"+Capex!S43","v":0},{"$f":"+Capex!T43","v":0},{"$f":"+Capex!U43","v":0},{"$f":"+Capex!V43","v":0},{"$f":"+Capex!W43","v":0},{"$f":"+Capex!X43","v":0},{"$f":"+Capex!Y43","v":0},{"$f":"+Capex!Z43","v":0},{"$f":"+Capex!AA43","v":0},{"$f":"+Capex!AB43","v":0},{"$f":"+Capex!AC43","v":0},{"$f":"+Capex!AD43","v":0},{"$f":"+Capex!AE43","v":0},{"$f":"+Capex!AF43","v":0},{"$f":"+Capex!AG43","v":0},{"$f":"+Capex!AH43","v":0},{"$f":"+Capex!AI43","v":0},{"$f":"+Capex!AJ43","v":0}]
["Fixed Assets Net",null,{"$f":"C113-C117+C118","v":29686757.223903105},{"$f":"D113-D117+D118","v":104826378.93397482},224037852.94009265,265682795.1482996,257175313.22499532,248667831.301691,240160349.37838668,231652867.45508236,223145385.53177807,214664182.7751404,208569592.8858839,204861875.04774028,201154528.32169977,197447563.82973194,193740993.04256263,190069453.24444482,186398787.95668608,182729023.40754101,179060186.61930045,175392305.42587808,171725408.49914962,168059525.36477274,164394686.43631551,160730923.03870529,157068267.43071324,{"$f":"AB113-AB117+AB118","v":153406752.85514387},149746413.54935485,146087284.76452947,142429402.81265408,138772805.10249382]
["Other Assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Assets",null,{"$f":"SUM(C119:C120)","v":29686757.223903105},104826378.93397482,224037852.94009265,265682795.1482996,257175313.22499532,248667831.301691,240160349.37838668,231652867.45508236,223145385.53177807,214664182.7751404,208569592.8858839,204861875.04774028,201154528.32169977,197447563.82973194,193740993.04256263,190069453.24444482,186398787.95668608,182729023.40754101,179060186.61930045,175392305.42587808,{"$f":"SUM(W119:W120)","v":171725408.49914962},{"$f":"SUM(X119:X120)","v":168059525.36477274},{"$f":"SUM(Y119:Y120)","v":164394686.43631551},{"$f":"SUM(Z119:Z120)","v":160730923.03870529},{"$f":"SUM(AA119:AA120)","v":157068267.43071324},{"$f":"SUM(AB119:AB120)","v":153406752.85514387},149746413.54935485,146087284.76452947,142429402.81265408,138772805.10249382]
["Average Assets",null,{"$f":"IF(D3<=$B$4+1,C121,0)","v":29686757.223903105},{"$f":"IF(D3<=$B$4+1,AVERAGE(C121,D121),0)","v":67256568.078938961},164432115.93703374,244860324.04419613,261429054.18664747,252921572.26334316,244414090.34003884,235906608.41673452,227399126.4934302,218904784.15345925,211616887.83051217,206715733.96681207,203008201.68472004,199301046.07571584,195594278.43614727,191905223.14350373,188234120.60056543,184563905.68211353,180894605.01342073,177226246.02258927,173558856.96251386,169892466.93196118,166227105.90054411,162562804.73751038,158899595.23470926,155237510.14292854,151576583.20224935,147916849.15694216,144258343.78859177,140601103.95757395]
[]
["LIABILITIES & SHAREHOLDER EQUITY"]
["Long Term Debt:"]
["Beginning Balance",null,null,{"$f":"IF(D$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+C128)","v":13655908.322995428},{"$f":"IF(E$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+D128)","v":48220134.309628412},{"$f":"IF(F$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+E128)","v":102666073.58105975},{"$f":"IF(G$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+F128)","v":121219363.04567391},{"$f":"IF(H$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+G128)","v":116674002.73567557},{"$f":"IF(I$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+H128)","v":112401285.88610841},{"$f":"IF(J$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+I128)","v":108323314.36542071},{"$f":"IF(K$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+J128)","v":104384001.51889515},{"$f":"IF(L$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+K128)","v":100445078.16302736},{"$f":"IF(M$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+L128)","v":96517800.260092497},{"$f":"IF(N$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+M128)","v":93584229.65651387},{"$f":"IF(O$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+N128)","v":91644094.699996397},{"$f":"IF(P$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+O128)","v":89704099.060129881},{"$f":"IF(Q$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+P128)","v":87764246.911188424},{"$f":"IF(R$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Q128)","v":85824542.559600592},{"$f":"IF(S$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+R128)","v":83900847.700705275},{"$f":"IF(T$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+S128)","v":81977481.134787083},{"$f":"IF(U$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+T128)","v":80054452.707398593},{"$f":"IF(V$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+U128)","v":78131772.562758788},{"$f":"IF(W$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+V128)","v":76209451.149849981},{"$f":"IF(X$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+W128)","v":74287499.232471406},{"$f":"IF(Y$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+X128)","v":72365927.894412667},{"$f":"IF(Z$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Y128)","v":70444748.552959889},{"$f":"IF(AA$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Z128)","v":68523972.967438161},{"$f":"IF(AB$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AA128)","v":66603613.247249879},{"$f":"IF(AC$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AB128)","v":64683681.872538455},{"$f":"IF(AD$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AC128)","v":62764191.696591154},{"$f":"IF(AE$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AD128)","v":60845155.9521982},{"$f":"IF(AF$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AE128)","v":58926588.270637318}]
["Additional Debt",null,{"$f":"(C$121-C$133-C$139)*C160","v":13655908.322995428},{"$f":"(D$121-D$133-D$139)*D160-D126","v":34564225.986632988},{"$f":"(E$121-E$133-E$139)*E160-E126","v":54445939.271431342},18553289.464614153,-4545360.3099983335,-4272716.84956716,-4077971.5206876993,-3939312.8465255648,-3938923.3558677882,-3927277.9029348642,-2933570.6035786271,-1940134.9565174729,-1939995.639866516,-1939852.1489414573,-1939704.351587832,-1923694.8588953167,-1923366.5659181923,-1923028.4273884892,-1922680.144639805,-1922321.4129088074,-1921951.9173785746,-1921571.3380587399,-1921179.3414527774,-1920775.5855217278,-1920359.7201882824,{"$f":"(AB$121-AB$133-AB$139)*AB160-AB126","v":-1919931.3747114241},-1919490.1759473011,-1919035.7443929538,-1918567.6815608814,-1918085.575111039]
["Total Debt",null,{"$f":"SUM(C126:C127)","v":13655908.322995428},48220134.309628412,102666073.58105975,121219363.04567391,116674002.73567557,112401285.88610841,108323314.36542071,104384001.51889515,100445078.16302736,96517800.260092497,93584229.65651387,91644094.699996397,89704099.060129881,87764246.911188424,85824542.559600592,83900847.700705275,81977481.134787083,80054452.707398593,78131772.562758788,76209451.149849981,{"$f":"SUM(W126:W127)","v":74287499.232471406},{"$f":"SUM(X126:X127)","v":72365927.894412667},{"$f":"SUM(Y126:Y127)","v":70444748.552959889},{"$f":"SUM(Z126:Z127)","v":68523972.967438161},{"$f":"SUM(AA126:AA127)","v":66603613.247249879},{"$f":"SUM(AB126:AB127)","v":64683681.872538455},62764191.696591154,60845155.9521982,58926588.270637318,57008502.69552628]
[]
["Accum. Deferred Income Tax:"]
["Beginning Balance",null,null,{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,C133)+SUM($C$102:C102)*(D95-C95)","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,D133)+SUM($C$102:D102)*(E95-D95)","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,E133)+SUM($C$102:E102)*(F95-E95)","v":850736.45952796738},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,F133)+SUM($C$102:F102)*(G95-F95)","v":2162440.7011823892},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,G133)+SUM($C$102:G102)*(H95-G95)","v":3536176.8430918893},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,H133)+SUM($C$102:H102)*(I95-H95)","v":4317209.810150939},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,I133)+SUM($C$102:I102)*(J95-I95)","v":4674883.3666025242},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,J133)+SUM($C$102:J102)*(K95-J95)","v":4731125.022701594},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,K133)+SUM($C$102:K102)*(L95-K95)","v":4786519.9599794494},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,L133)+SUM($C$102:L102)*(M95-L95)","v":4842877.8618958276},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,M133)+SUM($C$102:M102)*(N95-M95)","v":5125615.3717232887},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,N133)+SUM($C$102:N102)*(O95-N95)","v":5635582.2216611393},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,O133)+SUM($C$102:O102)*(P95-O95)","v":6145617.3214174043},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,P133)+SUM($C$102:P102)*(Q95-P95)","v":6655722.7184527563},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,Q133)+SUM($C$102:Q102)*(R95-Q95)","v":7165900.5216917675},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,R133)+SUM($C$102:R102)*(S95-R95)","v":7676306.0689985417},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,S133)+SUM($C$102:S102)*(T95-S95)","v":8186872.4462793814},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,T133)+SUM($C$102:T102)*(U95-T95)","v":8697604.4784136098},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,U133)+SUM($C$102:U102)*(V95-U95)","v":9208507.1350422092},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,V133)+SUM($C$102:V102)*(W95-V95)","v":9719585.5348998383},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,W133)+SUM($C$102:W102)*(X95-W95)","v":10230844.950298712},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,X133)+SUM($C$102:X102)*(Y95-X95)","v":10742290.811701715},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,Y133)+SUM($C$102:Y102)*(Z95-Y95)","v":11253928.712489663},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,Z133)+SUM($C$102:Z102)*(AA95-Z95)","v":11765764.413839703},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,AA133)+SUM($C$102:AA102)*(AB95-AA95)","v":12277803.849735241},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,AB133)+SUM($C$102:AB102)*(AC95-AB95)","v":12790053.132234186},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,AC133)+SUM($C$102:AC102)*(AD95-AC95)","v":13302518.556765372},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,AD133)+SUM($C$102:AD102)*(AE95-AD95)","v":13815206.607576851},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,AE133)+SUM($C$102:AE102)*(AF95-AE95)","v":14328123.963442501}]
["Deferred Income Taxes",null,{"$f":"C103","v":0},0,850736.45952796738,1311704.2416544217,1373736.1419094999,781032.96705904952,357673.55645158532,56241.656099070067,55394.937277855053,56357.901916377799,282737.50982746133,509966.8499378502,510035.09975626465,510105.3970353519,510177.8032390115,510405.54730677459,510566.37728083949,510732.03213422775,510902.65662859887,511078.39985762903,511259.41539887292,511445.86140300392,511637.90078794776,511835.70135004027,512039.43589553889,{"$f":"AB103","v":512249.28249894507},512465.42453118623,512688.05081147834,512917.35586565058,513153.54008113901]
["Total Accum. Deferred Tax",null,{"$f":"SUM(C131:C132)","v":0},0,850736.45952796738,2162440.7011823892,3536176.8430918893,4317209.810150939,4674883.3666025242,4731125.022701594,4786519.9599794494,4842877.8618958276,5125615.3717232887,5635582.2216611393,6145617.3214174043,6655722.7184527563,7165900.5216917675,7676306.0689985417,8186872.4462793814,8697604.4784136098,9208507.1350422092,9719585.5348998383,{"$f":"SUM(W131:W132)","v":10230844.950298712},{"$f":"SUM(X131:X132)","v":10742290.811701715},{"$f":"SUM(Y131:Y132)","v":11253928.712489663},{"$f":"SUM(Z131:Z132)","v":11765764.413839703},{"$f":"SUM(AA131:AA132)","v":12277803.849735241},{"$f":"SUM(AB131:AB132)","v":12790053.132234186},13302518.556765372,13815206.607576851,14328123.963442501,14841277.50352364]
[]
["Investment Tax Credit:"]
["Beginning Balance",null,{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!C4,Tax!$C$440:$AF$440)","v":0},{"$f":"IF(D$3<=$B$4+1,+C139,0)","v":0},{"$f":"IF(E$3<=$B$4+1,+D139,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$3<=$B$4+1,+AA139,0)","v":0},{"$f":"IF(AC$3<=$B$4+1,+AB139,0)","v":0},{"$f":"IF(AD$3<=$B$4+1,+AC139,0)","v":0},{"$f":"IF(AE$3<=$B$4+1,+AD139,0)","v":0},{"$f":"IF(AF$3<=$B$4+1,+AE139,0)","v":0}]
["Additional ITC",null,{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!C4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!D4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!E4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!F4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!G4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!H4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!I4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!J4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!K4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!L4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!M4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!N4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!O4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!P4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!Q4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!R4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!S4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!T4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!U4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!V4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!W4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!X4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!Y4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!Z4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!AA4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!AB4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!AC4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!AD4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!AE4,Tax!$C$441:$AF$441)","v":0},{"$f":"SUMIF(Tax!$C$2:$AF$2,Financials!AF4,Tax!$C$441:$AF$441)","v":0}]
["Amortization",null,{"$f":"IF(C4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,C$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,D$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,E$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,F$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,G$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,H$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,I$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,J$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,K$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,L$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,M$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,N$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,O$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,P$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,Q$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,R$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,S$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,T$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,U$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,V$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,W$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,X$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,Y$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,Z$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,AA$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,AB$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,AC$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,AD$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,AE$4,Tax!$C$442:$AF$442))","v":0},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,SUMIF(Tax!$C$2:$AF$2,AF$4,Tax!$C$442:$AF$442))","v":0}]
["Net ITC",null,{"$f":"+C136+C137+C138","v":0},{"$f":"+D136+D137+D138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB136+AB137+AB138","v":0},0,0,0,0]
[]
["Shareholder Equity:"]
["Beginning Balance",null,null,{"$f":"IF(D$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+C146)","v":16030848.900907677},{"$f":"IF(E$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+D146)","v":56606244.624346405},{"$f":"IF(F$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+E146)","v":120521042.89950493},{"$f":"IF(G$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+F146)","v":142300991.4014433},{"$f":"IF(H$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+G146)","v":136965133.64622787},{"$f":"IF(I$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+H146)","v":131949335.60543165},{"$f":"IF(J$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+I146)","v":127162151.64636347},{"$f":"IF(K$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+J146)","v":122537740.91348563},{"$f":"IF(L$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+K146)","v":117913787.40877126},{"$f":"IF(M$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+L146)","v":113303504.65315208},{"$f":"IF(N$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+M146)","v":109859747.85764673},{"$f":"IF(O$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+N146)","v":107582198.12608273},{"$f":"IF(P$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+O146)","v":105304811.9401525},{"$f":"IF(Q$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+P146)","v":103027594.20009077},{"$f":"IF(R$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Q146)","v":100750549.96127027},{"$f":"IF(S$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+R146)","v":98492299.474740997},{"$f":"IF(T$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+S146)","v":96234434.37561962},{"$f":"IF(U$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+T146)","v":93976966.221728802},{"$f":"IF(V$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+U146)","v":91719906.921499446},{"$f":"IF(W$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+V146)","v":89463268.741128266},{"$f":"IF(X$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+W146)","v":87207064.316379488},{"$f":"IF(Y$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+X146)","v":84951306.658658355},{"$f":"IF(Z$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Y146)","v":82696009.170865953},{"$f":"IF(AA$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+Z146)","v":80441185.65742743},{"$f":"IF(AB$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AA146)","v":78186850.333728135},{"$f":"IF(AC$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AB146)","v":75933017.850371242},{"$f":"IF(AD$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AC146)","v":73679703.29599832},{"$f":"IF(AE$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AD146)","v":71426922.204754412},{"$f":"IF(AF$4>'Input Data'!$C$15+'Input Data'!$C$19,0,+AE146)","v":69174690.578574255}]
["Paid in Capital",null,{"$f":"(C$121-C$133-C$139)*C159-C142","v":16030848.900907677},{"$f":"(D$121-D$133-D$139)*D159-D142","v":40575395.723438725},63914798.275158525,21779948.501938373,-5335857.7552154362,-5015798.0407962352,-4787183.959068194,-4624410.7328778505,-4623953.5047143698,-4610282.7556191832,-3443756.7955053449,-2277549.7315640002,-2277386.1859302372,-2277217.7400617301,-2277044.2388204932,-2258250.4865292758,-2257865.0991213769,-2257468.1538908184,-2257059.3002293557,-2256638.1803711802,-2256204.4247487783,-2255757.657721132,-2255297.4877924025,-2254823.5134385228,-2254335.3236992955,{"$f":"(AB$121-AB$133-AB$139)*AB159-AB142","v":-2253832.4833568931},-2253314.5543729216,-2252781.0912439078,-2252231.6261801571,-2251665.6751303598]
["Net income after tax",null,{"$f":"+C92","v":-245693.91113238214},{"$f":"+D92","v":2582101.4884409821},{"$f":"+E92","v":5344576.2748426702},{"$f":"+F92","v":13437021.556908676},14242572.426000001,13714637.969999999,14315910.885404535,14917211.20264362,12263027.928000001,12824614.051640242,15155106.565820949,17438135.634789094,17909688.335062243,10624952.706000002,10978975.258654719,11336109.600255171,11696131.827847887,12059836.419872399,9470540.5739999991,9797407.5889474768,10127441.661047697,10460683.60806172,10797176.78463487,8319996.8939999994,8620863.3385601379,{"$f":"+AB92","v":8924474.4323768597},9230864.8596338537,9540068.5727501307,7170682.2119999984,7445397.1133969221]
["Dividend",null,{"$f":"-C92","v":245693.91113238214},{"$f":"-D92","v":-2582101.4884409821},{"$f":"-E92","v":-5344576.2748426702},{"$f":"-F92","v":-13437021.556908676},-14242572.426000001,-13714637.969999999,-14315910.885404535,-14917211.20264362,-12263027.928000001,-12824614.051640242,-15155106.565820949,-17438135.634789094,-17909688.335062243,-10624952.706000002,-10978975.258654719,-11336109.600255171,-11696131.827847887,-12059836.419872399,-9470540.5739999991,-9797407.5889474768,-10127441.661047697,-10460683.60806172,-10797176.78463487,-8319996.8939999994,-8620863.3385601379,{"$f":"-AB92","v":-8924474.4323768597},-9230864.8596338537,-9540068.5727501307,-7170682.2119999984,-7445397.1133969221]
["Total Equity (book)",null,{"$f":"SUM(C142:C145)","v":16030848.900907677},56606244.624346405,120521042.89950493,142300991.4014433,136965133.64622787,131949335.60543165,127162151.64636347,122537740.91348563,117913787.40877126,113303504.65315208,109859747.85764673,107582198.12608273,105304811.9401525,103027594.20009077,100750549.96127027,98492299.474740997,96234434.37561962,93976966.221728802,91719906.921499446,89463268.741128266,{"$f":"SUM(W142:W145)","v":87207064.316379488},{"$f":"SUM(X142:X145)","v":84951306.658658355},{"$f":"SUM(Y142:Y145)","v":82696009.170865953},{"$f":"SUM(Z142:Z145)","v":80441185.65742743},{"$f":"SUM(AA142:AA145)","v":78186850.333728135},{"$f":"SUM(AB142:AB145)","v":75933017.850371242},73679703.29599832,71426922.204754412,69174690.578574255,66923024.903443895]
[]
["Total Liabilities & Shareholder Equity",null,{"$f":"C133+C128+C146+C139","v":29686757.223903105},{"$f":"D133+D128+D146+D139","v":104826378.93397482},224037852.94009265,265682795.1482996,257175313.22499532,248667831.301691,240160349.37838671,231652867.45508236,223145385.53177807,214664182.7751404,208569592.8858839,204861875.04774028,201154528.3216998,197447563.82973194,193740993.04256263,190069453.24444482,186398787.95668608,182729023.40754101,179060186.61930043,175392305.42587808,171725408.49914962,168059525.36477274,164394686.43631551,160730923.03870529,157068267.43071324,{"$f":"AB133+AB128+AB146+AB139","v":153406752.85514387},149746413.54935485,146087284.76452947,142429402.81265408,138772805.10249382]
[null,"B/S Check",{"$f":"+C121-C148","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,{"$f":"+AB121-AB148","v":0},0,0,0,0]
[]
["Average Debt",null,{"$f":"C170","v":13655908.322995428},{"$f":"D172","v":30938021},75443104,111942718,118946683,114537644,110362300,106353658,102414540,98481439,95051015,92614162,90674097,88734173,86794395,84862695,82939164,81015967,79093113,77170612,75248475,73326714,71405338,69484361,67563793,65643648,63723937,61804674,59885872,57967545]
["Average Equity",null,{"$f":"C173","v":16030848.900907677},36318547,88563644,131411017,139633063,134457235,129555744,124849946,120225764,115608646,111581626,108720973,106443505,104166203,101889072,99621425,97363367,95105700,92848437,90591588,88335167,86079185,83823658,81568597,79314018,77059934,74806361,72553313,70300806,68048858]
["Average ITC",null,{"$f":"IF('Input Data'!C54=TRUE,ROUND((C139)/2,C139),C139)","v":0},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((D139+C139)/2,0))","v":0},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((E139+D139)/2,0))","v":0},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((F139+E139)/2,0))","v":0},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((G139+F139)/2,0))","v":0},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((H139+G139)/2,0))","v":0},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((I139+H139)/2,0))","v":0},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((J139+I139)/2,0))","v":0},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((K139+J139)/2,0))","v":0},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((L139+K139)/2,0))","v":0},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((M139+L139)/2,0))","v":0},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((N139+M139)/2,0))","v":0},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((O139+N139)/2,0))","v":0},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((P139+O139)/2,0))","v":0},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Q139+P139)/2,0))","v":0},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((R139+Q139)/2,0))","v":0},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((S139+R139)/2,0))","v":0},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((T139+S139)/2,0))","v":0},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((U139+T139)/2,0))","v":0},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((V139+U139)/2,0))","v":0},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((W139+V139)/2,0))","v":0},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((X139+W139)/2,0))","v":0},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Y139+X139)/2,0))","v":0},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Z139+Y139)/2,0))","v":0},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AA139+Z139)/2,0))","v":0},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AB139+AA139)/2,0))","v":0},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AC139+AB139)/2,0))","v":0},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AD139+AC139)/2,0))","v":0},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AE139+AD139)/2,0))","v":0},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AF139+AE139)/2,0))","v":0}]
[]
["Average Debt (excluding CWIP earning AFUDC)",null,{"$f":"+C151+(IF('Input Data'!C54=TRUE,ROUND((Capex!G$57)/2,Capex!G$57),Capex!G$57)*'Input Data'!$C$25)","v":0},{"$f":"+D151+(ROUND((Capex!G$57+Capex!H$57)/2,0)*'Input Data'!$C$25)","v":-0.2799999974668026},{"$f":"+E151+(ROUND((Capex!H$57+Capex!I$57)/2,0)*'Input Data'!$C$25)","v":33023481.340000004},{"$f":"+F151+(ROUND((Capex!I$57+Capex!J$57)/2,0)*'Input Data'!$C$25)","v":93633162.280000001},{"$f":"+G151+(ROUND((Capex!J$57+Capex!K$57)/2,0)*'Input Data'!$C$25)","v":118946683},{"$f":"+H151+(ROUND((Capex!K$57+Capex!L$57)/2,0)*'Input Data'!$C$25)","v":114537644},{"$f":"+I151+(ROUND((Capex!L$57+Capex!M$57)/2,0)*'Input Data'!$C$25)","v":110362300},{"$f":"+J151+(ROUND((Capex!M$57+Capex!N$57)/2,0)*'Input Data'!$C$25)","v":106353658},{"$f":"+K151+(ROUND((Capex!N$57+Capex!O$57)/2,0)*'Input Data'!$C$25)","v":102414540},{"$f":"+L151+(ROUND((Capex!O$57+Capex!P$57)/2,0)*'Input Data'!$C$25)","v":98481439},{"$f":"+M151+(ROUND((Capex!P$57+Capex!Q$57)/2,0)*'Input Data'!$C$25)","v":95051015},{"$f":"+N151+(ROUND((Capex!Q$57+Capex!R$57)/2,0)*'Input Data'!$C$25)","v":92614162},{"$f":"+O151+(ROUND((Capex!R$57+Capex!S$57)/2,0)*'Input Data'!$C$25)","v":90674097},{"$f":"+P151+(ROUND((Capex!S$57+Capex!T$57)/2,0)*'Input Data'!$C$25)","v":88734173},{"$f":"+Q151+(ROUND((Capex!T$57+Capex!U$57)/2,0)*'Input Data'!$C$25)","v":86794395},{"$f":"+R151+(ROUND((Capex!U$57+Capex!V$57)/2,0)*'Input Data'!$C$25)","v":84862695},{"$f":"+S151+(ROUND((Capex!V$57+Capex!W$57)/2,0)*'Input Data'!$C$25)","v":82939164},{"$f":"+T151+(ROUND((Capex!W$57+Capex!X$57)/2,0)*'Input Data'!$C$25)","v":81015967},{"$f":"+U151+(ROUND((Capex!X$57+Capex!Y$57)/2,0)*'Input Data'!$C$25)","v":79093113},{"$f":"+V151+(ROUND((Capex!Y$57+Capex!Z$57)/2,0)*'Input Data'!$C$25)","v":77170612},{"$f":"+W151+(ROUND((Capex!Z$57+Capex!AA$57)/2,0)*'Input Data'!$C$25)","v":75248475},{"$f":"+X151+(ROUND((Capex!AA$57+Capex!AB$57)/2,0)*'Input Data'!$C$25)","v":73326714},{"$f":"+Y151+(ROUND((Capex!AB$57+Capex!AC$57)/2,0)*'Input Data'!$C$25)","v":71405338},{"$f":"+Z151+(ROUND((Capex!AC$57+Capex!AD$57)/2,0)*'Input Data'!$C$25)","v":69484361},{"$f":"+AA151+(ROUND((Capex!AD$57+Capex!AE$57)/2,0)*'Input Data'!$C$25)","v":67563793},{"$f":"+AB151+(ROUND((Capex!AE$57+Capex!AF$57)/2,0)*'Input Data'!$C$25)","v":65643648},{"$f":"+AC151+(ROUND((Capex!AF$57+Capex!AG$57)/2,0)*'Input Data'!$C$25)","v":63723937},{"$f":"+AD151+(ROUND((Capex!AG$57+Capex!AH$57)/2,0)*'Input Data'!$C$25)","v":61804674},{"$f":"+AE151+(ROUND((Capex!AH$57+Capex!AI$57)/2,0)*'Input Data'!$C$25)","v":59885872},{"$f":"+AF151+(ROUND((Capex!AI$57+Capex!AJ$57)/2,0)*'Input Data'!$C$25)","v":57967545}]
["Average Equity (excluding CWIP earning AFUDC)",null,{"$f":"+C152+(IF('Input Data'!C54=TRUE,ROUND((Capex!G$57)/2,Capex!G$57),Capex!G$57)*'Input Data'!$C$24)","v":0},{"$f":"+D152+(ROUND((Capex!G$57+Capex!H$57)/2,0)*'Input Data'!$C$24)","v":0.2800000011920929},{"$f":"+E152+(ROUND((Capex!H$57+Capex!I$57)/2,0)*'Input Data'!$C$24)","v":38766695.659999996},{"$f":"+F152+(ROUND((Capex!I$57+Capex!J$57)/2,0)*'Input Data'!$C$24)","v":109917190.72},{"$f":"+G152+(ROUND((Capex!J$57+Capex!K$57)/2,0)*'Input Data'!$C$24)","v":139633063},{"$f":"+H152+(ROUND((Capex!K$57+Capex!L$57)/2,0)*'Input Data'!$C$24)","v":134457235},{"$f":"+I152+(ROUND((Capex!L$57+Capex!M$57)/2,0)*'Input Data'!$C$24)","v":129555744},{"$f":"+J152+(ROUND((Capex!M$57+Capex!N$57)/2,0)*'Input Data'!$C$24)","v":124849946},{"$f":"+K152+(ROUND((Capex!N$57+Capex!O$57)/2,0)*'Input Data'!$C$24)","v":120225764},{"$f":"+L152+(ROUND((Capex!O$57+Capex!P$57)/2,0)*'Input Data'!$C$24)","v":115608646},{"$f":"+M152+(ROUND((Capex!P$57+Capex!Q$57)/2,0)*'Input Data'!$C$24)","v":111581626},{"$f":"+N152+(ROUND((Capex!Q$57+Capex!R$57)/2,0)*'Input Data'!$C$24)","v":108720973},{"$f":"+O152+(ROUND((Capex!R$57+Capex!S$57)/2,0)*'Input Data'!$C$24)","v":106443505},{"$f":"+P152+(ROUND((Capex!S$57+Capex!T$57)/2,0)*'Input Data'!$C$24)","v":104166203},{"$f":"+Q152+(ROUND((Capex!T$57+Capex!U$57)/2,0)*'Input Data'!$C$24)","v":101889072},{"$f":"+R152+(ROUND((Capex!U$57+Capex!V$57)/2,0)*'Input Data'!$C$24)","v":99621425},{"$f":"+S152+(ROUND((Capex!V$57+Capex!W$57)/2,0)*'Input Data'!$C$24)","v":97363367},{"$f":"+T152+(ROUND((Capex!W$57+Capex!X$57)/2,0)*'Input Data'!$C$24)","v":95105700},{"$f":"+U152+(ROUND((Capex!X$57+Capex!Y$57)/2,0)*'Input Data'!$C$24)","v":92848437},{"$f":"+V152+(ROUND((Capex!Y$57+Capex!Z$57)/2,0)*'Input Data'!$C$24)","v":90591588},{"$f":"+W152+(ROUND((Capex!Z$57+Capex!AA$57)/2,0)*'Input Data'!$C$24)","v":88335167},{"$f":"+X152+(ROUND((Capex!AA$57+Capex!AB$57)/2,0)*'Input Data'!$C$24)","v":86079185},{"$f":"+Y152+(ROUND((Capex!AB$57+Capex!AC$57)/2,0)*'Input Data'!$C$24)","v":83823658},{"$f":"+Z152+(ROUND((Capex!AC$57+Capex!AD$57)/2,0)*'Input Data'!$C$24)","v":81568597},{"$f":"+AA152+(ROUND((Capex!AD$57+Capex!AE$57)/2,0)*'Input Data'!$C$24)","v":79314018},{"$f":"+AB152+(ROUND((Capex!AE$57+Capex!AF$57)/2,0)*'Input Data'!$C$24)","v":77059934},{"$f":"+AC152+(ROUND((Capex!AF$57+Capex!AG$57)/2,0)*'Input Data'!$C$24)","v":74806361},{"$f":"+AD152+(ROUND((Capex!AG$57+Capex!AH$57)/2,0)*'Input Data'!$C$24)","v":72553313},{"$f":"+AE152+(ROUND((Capex!AH$57+Capex!AI$57)/2,0)*'Input Data'!$C$24)","v":70300806},{"$f":"+AF152+(ROUND((Capex!AI$57+Capex!AJ$57)/2,0)*'Input Data'!$C$24)","v":68048858}]
[]
["Investment funding:"]
[" Equity funding",null,{"$f":"+'Input Data'!C24","v":0.54},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,C159)","v":0.54},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,D159)","v":0.54},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,E159)","v":0.54},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,F159)","v":0.54},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,G159)","v":0.54},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,H159)","v":0.54},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,I159)","v":0.54},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,J159)","v":0.54},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,K159)","v":0.54},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,L159)","v":0.54},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,M159)","v":0.54},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,N159)","v":0.54},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,O159)","v":0.54},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,P159)","v":0.54},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,Q159)","v":0.54},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,R159)","v":0.54},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,S159)","v":0.54},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,T159)","v":0.54},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,U159)","v":0.54},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,V159)","v":0.54},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,W159)","v":0.54},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,X159)","v":0.54},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,Y159)","v":0.54},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,Z159)","v":0.54},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,AA159)","v":0.54},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,AB159)","v":0.54},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,AC159)","v":0.54},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,AD159)","v":0.54},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,AE159)","v":0.54}]
[" Debt funding",null,{"$f":"1-C159","v":0.45999999999999996},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-D159)","v":0.45999999999999996},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-E159)","v":0.45999999999999996},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-F159)","v":0.45999999999999996},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-G159)","v":0.45999999999999996},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-H159)","v":0.45999999999999996},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-I159)","v":0.45999999999999996},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-J159)","v":0.45999999999999996},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-K159)","v":0.45999999999999996},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-L159)","v":0.45999999999999996},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-M159)","v":0.45999999999999996},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-N159)","v":0.45999999999999996},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-O159)","v":0.45999999999999996},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-P159)","v":0.45999999999999996},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-Q159)","v":0.45999999999999996},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-R159)","v":0.45999999999999996},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-S159)","v":0.45999999999999996},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-T159)","v":0.45999999999999996},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-U159)","v":0.45999999999999996},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-V159)","v":0.45999999999999996},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-W159)","v":0.45999999999999996},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-X159)","v":0.45999999999999996},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-Y159)","v":0.45999999999999996},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-Z159)","v":0.45999999999999996},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-AA159)","v":0.45999999999999996},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-AB159)","v":0.45999999999999996},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-AC159)","v":0.45999999999999996},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-AD159)","v":0.45999999999999996},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-AE159)","v":0.45999999999999996},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,1-AF159)","v":0.45999999999999996}]
[]
[]
["Delta between total debt and debt on CWIP earning AFUDC",null,{"$f":"+C151-C155","v":13655908.322995428},{"$f":"+D151-D155","v":30938021.279999997},42419622.659999996,18309555.719999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest on Delta",null,{"$f":"+C163*$B$85","v":639779.30493233562},{"$f":"+D163*$B$85","v":1449446.2969679995},1987359.3216209994,857802.68548199977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["After Tax Interest Expense on Delta",null,{"$f":"+C164*(1-C95)","v":477627.24009723519},{"$f":"+D164*(1-D95)","v":1082084.1330014602},1483663.1015561572,640392.59484658693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Average Debt",null,{"$f":"IF('Input Data'!C54=TRUE,ROUND((C128)/2,C128),C128)","v":13655908.322995428},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((D128+C128)/2,0))","v":30938021},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((E128+D128)/2,0))","v":75443104},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((F128+E128)/2,0))","v":111942718},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((G128+F128)/2,0))","v":118946683},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((H128+G128)/2,0))","v":114537644},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((I128+H128)/2,0))","v":110362300},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((J128+I128)/2,0))","v":106353658},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((K128+J128)/2,0))","v":102414540},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((L128+K128)/2,0))","v":98481439},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((M128+L128)/2,0))","v":95051015},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((N128+M128)/2,0))","v":92614162},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((O128+N128)/2,0))","v":90674097},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((P128+O128)/2,0))","v":88734173},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Q128+P128)/2,0))","v":86794395},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((R128+Q128)/2,0))","v":84862695},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((S128+R128)/2,0))","v":82939164},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((T128+S128)/2,0))","v":81015967},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((U128+T128)/2,0))","v":79093113},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((V128+U128)/2,0))","v":77170612},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((W128+V128)/2,0))","v":75248475},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((X128+W128)/2,0))","v":73326714},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Y128+X128)/2,0))","v":71405338},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Z128+Y128)/2,0))","v":69484361},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AA128+Z128)/2,0))","v":67563793},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AB128+AA128)/2,0))","v":65643648},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AC128+AB128)/2,0))","v":63723937},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AD128+AC128)/2,0))","v":61804674},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AE128+AD128)/2,0))","v":59885872},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AF128+AE128)/2,0))","v":57967545}]
["Average Equity",null,{"$f":"IF('Input Data'!C54=TRUE,ROUND((C146)/2,C146),C146)","v":16030848.900907677},{"$f":"IF(D4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((D146+C146)/2,0))","v":36318547},{"$f":"IF(E4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((E146+D146)/2,0))","v":88563644},{"$f":"IF(F4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((F146+E146)/2,0))","v":131411017},{"$f":"IF(G4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((G146+F146)/2,0))","v":139633063},{"$f":"IF(H4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((H146+G146)/2,0))","v":134457235},{"$f":"IF(I4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((I146+H146)/2,0))","v":129555744},{"$f":"IF(J4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((J146+I146)/2,0))","v":124849946},{"$f":"IF(K4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((K146+J146)/2,0))","v":120225764},{"$f":"IF(L4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((L146+K146)/2,0))","v":115608646},{"$f":"IF(M4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((M146+L146)/2,0))","v":111581626},{"$f":"IF(N4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((N146+M146)/2,0))","v":108720973},{"$f":"IF(O4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((O146+N146)/2,0))","v":106443505},{"$f":"IF(P4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((P146+O146)/2,0))","v":104166203},{"$f":"IF(Q4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Q146+P146)/2,0))","v":101889072},{"$f":"IF(R4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((R146+Q146)/2,0))","v":99621425},{"$f":"IF(S4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((S146+R146)/2,0))","v":97363367},{"$f":"IF(T4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((T146+S146)/2,0))","v":95105700},{"$f":"IF(U4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((U146+T146)/2,0))","v":92848437},{"$f":"IF(V4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((V146+U146)/2,0))","v":90591588},{"$f":"IF(W4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((W146+V146)/2,0))","v":88335167},{"$f":"IF(X4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((X146+W146)/2,0))","v":86079185},{"$f":"IF(Y4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Y146+X146)/2,0))","v":83823658},{"$f":"IF(Z4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((Z146+Y146)/2,0))","v":81568597},{"$f":"IF(AA4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AA146+Z146)/2,0))","v":79314018},{"$f":"IF(AB4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AB146+AA146)/2,0))","v":77059934},{"$f":"IF(AC4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AC146+AB146)/2,0))","v":74806361},{"$f":"IF(AD4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AD146+AC146)/2,0))","v":72553313},{"$f":"IF(AE4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AE146+AD146)/2,0))","v":70300806},{"$f":"IF(AF4>'Input Data'!$C$15+'Input Data'!$C$19,0,ROUND((AF146+AE146)/2,0))","v":68048858}]
["Average Debt - PASTE",null,13655908.322995428,30938021,75443104,111942718,118946683,114537644,110362300,106353658,102414540,98481439,95051015,92614162,90674097,88734173,86794395,84862695,82939164,81015967,79093113,77170612,75248475,73326714,71405338,69484361,67563793,65643648,63723937,61804674,59885872,57967545]
["Average Equity - PASTE",null,16030848.900907677,36318547,88563644,131411017,139633063,134457235,129555744,124849946,120225764,115608646,111581626,108720973,106443505,104166203,101889072,99621425,97363367,95105700,92848437,90591588,88335167,86079185,83823658,81568597,79314018,77059934,74806361,72553313,70300806,68048858]
[]
[null,"Check",{"$f":"D175","v":0},{"$f":"SUM(C170:AF171)-SUM(C172:AF173)","v":0}]
[]
["Check",{"$f":"IF(ABS(C175:C176)>0.0001,1,0)","v":0}]
[null,0]

{"sheet":"Assumptions --->","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Assumption Support","index":5,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Exhibit C:  includes property tax in Rate/SF"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Exhibit D: Maintenance Capital"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+'O&M'!B29","v":265000},"RSF"]
[null,null,null,null,null,null,null,null,null,"Reserve per RSF","Annual Reserve",null,"Per Reeves Schedule on 275k RSF"]
[null,null,null,null,null,null,null,null,2026,0,{"$f":"+$I$75*J77","v":0},null,0]
[null,null,null,null,null,null,null,null,{"$f":"+I77+1","v":2027},0,0,null,0]
[null,null,null,null,null,null,null,null,{"$f":"+I78+1","v":2028},0,0,null,0]
[null,null,null,null,null,null,null,null,2029,0,0,null,0]
[null,null,null,null,null,null,null,null,2030,0,0,null,0]
[null,null,null,null,null,null,null,null,2031,0.1,26500,null,0.1]
[null,null,null,null,null,null,null,null,2032,0.10299999999999999,27295,null,{"$f":"28325/$I$75","v":0.10688679245283018},{"$f":"+M83/M82-1","v":6.8867924528301705E-2}]
[null,null,null,null,null,null,null,null,2033,0.1070366909090909,28364.72309090909,null,{"$f":"29435.09/$I$75","v":0.11107581132075471},{"$f":"+M84/M83-1","v":3.9191173874669083E-2}]
[null,null,null,null,null,null,null,null,2034,0.11024781818181818,29215.671818181818,null,{"$f":"30318.15/$I$75","v":0.11440811320754718},3.0000248003318575E-2]
[null,null,null,null,null,null,null,null,2035,0.11355523636363636,30092.137636363637,null,{"$f":"31227.69/$I$75","v":0.11784033962264151},2.9999851574056935E-2]
[null,null,null,null,null,null,null,null,2036,0.11696189090909091,30994.90109090909,null,{"$f":"32164.52/$I$75","v":0.12137554716981132},2.9999977583996751E-2]
[null,null,null,null,null,null,null,null,2037,0.25223090909090912,66841.190909090918,null,{"$f":"69363.5/$I$75","v":0.26174905660377357},1.156522155468199]
[null,null,null,null,null,null,null,null,2038,0.25979785454545457,68846.431454545454,null,{"$f":"71444.41/$I$75","v":0.26960154716981133},3.0000072084021223E-2]
[null,null,null,null,null,null,null,null,2039,0.26759178181818183,70911.822181818177,null,{"$f":"73587.74/$I$75","v":0.27768958490566042},2.9999967807138539E-2]
[null,null,null,null,null,null,null,null,2040,0.27561952727272726,73039.174727272723,null,{"$f":"75795.37/$I$75","v":0.28602026415094339},2.9999970103715468E-2]
[null,null,null,null,null,null,null,null,2041,0.28388810909090906,75230.348909090899,null,{"$f":"78069.23/$I$75","v":0.29460086792452828},2.9999985487240144E-2]
[null,null,null,null,null,null,null,null,2042,0.29240476363636364,77487.262363636371,null,{"$f":"80411.31/$I$75","v":0.30343890566037734},3.0000039708346193E-2]
[null,null,null,null,null,null,null,null,2043,0.30117690909090905,79811.880909090905,null,{"$f":"82823.65/$I$75","v":0.3125420754716981},3.0000008705242998E-2]
[null,null,null,null,null,null,null,null,2044,0.31021221818181821,82206.23781818182,null,{"$f":"85308.36/$I$75","v":0.32191833962264149},3.0000006036922988E-2]
[null,null,null,null,null,null,null,null,2045,0.31951858181818182,84672.424181818176,null,{"$f":"87867.61/$I$75","v":0.33157588679245281},2.9999990622255446E-2]
[null,null,null,null,null,null,null,null,2046,0.32910410909090909,87212.588909090904,null,{"$f":"90503.63/$I$75","v":0.34152313207547169},2.9999905539709104E-2]
[null,null,null,null,null,null,null,null,2047,0.33897723636363636,89828.967636363639,null,{"$f":"93218.74/$I$75","v":0.35176883018867927},3.0000012154208777E-2]
[null,null,null,null,null,null,null,null,2048,0.34914658181818181,92523.844181818175,null,{"$f":"96015.31/$I$75","v":0.36232192452830186},3.0000083674162292E-2]
[null,null,null,null,null,null,null,null,2049,0.35962098181818181,95299.560181818175,null,{"$f":"98895.77/$I$75","v":0.3731915849056604},3.0000007290504005E-2]
[null,null,null,null,null,null,null,null,2050,0.37040960000000001,98158.543999999994,null,{"$f":"101862.64/$I$75","v":0.38438732075471699},2.999996865386656E-2]
[null,null,null,null,null,null,null,null,2051,0.38152189090909094,101103.3010909091,null,{"$f":"104918.52/$I$75","v":0.39591894339622641},3.0000007853713484E-2]
[]
[]
["Book / Tax Lives"]

{"sheet":"Capital Costs","index":6,"n_rows":93,"n_cols":20,"rows_kept":93,"cut":false,"hidden":false,"merged":[[72,3,72,5],[74,3,74,5],[76,3,76,5],[32,3,32,5],[33,3,33,5]]}
["Summary of Capex Spend"]
[]
[null,null,null,2022,{"$f":"+D3+1","v":2023},{"$f":"+E3+1","v":2024},2025,"Total"]
["Gensler Costs"]
["Interior Construction",null,null,0,0,49649141.742796153,23899228,{"$f":"SUM(D5:G5)","v":73548369.742796153}]
["Interior Soft Costs",null,null,2037334.25,2812572,2781684,1171708,{"$f":"SUM(D6:G6)","v":8803298.25}]
["FF&E",null,null,0,0,15007796.25,17416151.75,32423948]
["LEED Design Costs",null,null,0,0,960000,524388,1484388]
["Total",null,null,{"$f":"SUM(D5:D8)","v":2037334.25},{"$f":"SUM(E5:E8)","v":2812572},68398621.992796153,43011475.75,116260003.99279615]
[null,null,null,null,null,null,"Cost without LEED Design",{"$f":"+H9-H8-1200000*0","v":114775615.99279615},"Escalation &"]
["Midtown Building Estimated Capex",null,null,null,null,null,null,null,"Contingency"]
["Land",null,null,11956243,0,0,0,{"$f":"SUM(D12:G12)","v":11956243},0]
["Core & Shell",null,null,null,null,null,null,null,null,"%"]
["Hard Cost",null,null,7711310,44284380.713333331,27469116,0,{"$f":"SUM(D14:G14)","v":79464806.713333338},7983728.7133333385,{"$f":"+I14/(H14+H16)","v":8.5129417868211557E-2}]
["Soft Costs",null,null,4073040,437028,2477820.75,0,{"$f":"SUM(D15:G15)","v":6987888.75},1369887.75,{"$f":"+I15/H15","v":0.19603742976016897}]
["Profit, Fees and Commissions",null,null,3052327,7525919.583333333,3740375.666666667,0,{"$f":"SUM(D16:G16)","v":14318622.25},1438098.3499999996,{"$f":"+I16/H16","v":0.10043552549198646}]
["Total Building Cost",null,null,{"$f":"SUM(D14:D16)","v":14836677},52247328.296666667,33687312.416666664,0,100771317.71333334,10791714.813333338,{"$f":"+I17/H17","v":0.1070911352378342}]
["Interior"]
["Furniture, Fixtures & Equipment",null,null,{"$f":"D7","v":0},{"$f":"E7","v":0},15007796.25,17416151.75,{"$f":"SUM(D19:G19)","v":32423948},3062541.14,{"$f":"+I19/H19","v":9.445306105228149E-2}]
["Interior Costs - Construction",null,null,{"$f":"+D5","v":0},{"$f":"+E5","v":0},49649141.742796153,23899228,{"$f":"SUM(D20:G20)","v":73548369.742796153},16543188.937796153,{"$f":"+I20/H20","v":0.22492937634986138},{"$f":"+I28+I14","v":7984124.7133333385}]
["Interior Costs - Soft Costs",null,null,{"$f":"+D6","v":2037334.25},{"$f":"+E6","v":2812572},2781684,1171708,8803298.25,0,{"$f":"+I21/H21","v":0},102591525]
["LEED Design",null,null,{"$f":"+D8","v":0},{"$f":"+E8","v":0},{"$f":"+F8","v":960000},{"$f":"+G8","v":524388},1484388,0,{"$f":"+I22/H22","v":0},{"$f":"+K20/K21","v":7.7824408140276094E-2}]
["Total Interior Costs",null,null,{"$f":"SUM(D19:D22)","v":2037334.25},{"$f":"SUM(E19:E22)","v":2812572},68398621.992796153,43011475.75,116260003.99279615,19605730.077796154,{"$f":"+I23/H23","v":0.16863692933479504}]
[]
["Total Midtown Building",null,null,{"$f":"+D12+D17+D23","v":28830254.25},{"$f":"+E12+E17+E23","v":55059900.296666667},102085934.40946281,43011475.75,228987564.70612949,30397444.891129494]
[]
["Capital Plug",null,null,{"$f":"(255000000-$H$25-$H$28)*(D25+D28)/($H$25+$H$28)","v":579001.52937609062},{"$f":"(255000000-$H$25-$H$28)*(E25+E28)/($H$25+$H$28)","v":1399707.2992935854},{"$f":"(255000000-$H$25-$H$28)*(F25+F28)/($H$25+$H$28)","v":2174286.0849136435},{"$f":"(255000000-$H$25-$H$28)*(G25+G28)/($H$25+$H$28)","v":863044.38028718892},{"$f":"SUM(D27:G27)","v":5016039.2938705087}]
["Parking Garage",null,null,25400,14697203.666666668,6273792.333333333,0,{"$f":"SUM(D28:G28)","v":20996396},396,{"$f":"+I28/H28","v":1.8860379657537419E-5}]
[]
["Total Midtown Capex",null,null,{"$f":"+D25+D27+D28","v":29434655.77937609},{"$f":"+E25+E27+E28","v":71156811.262626916},110534012.82770978,43874520.130287185,255000000,30397840.891129494,{"$f":"+I30/H30","v":0.11920721918089998}]
[null,null,null,0]
["Midtown Cost - provided by JLL on 9/12/2022"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H30","v":255000000}]
[null,null,null,"Less: Parking Garage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-H28","v":-20996396}]
[null,null,null,"Less:  TI Allowance"]
[null,null,null,"Less:  Debt/Equity Fees"]
[null,null,null,"Less:  Interest Carry"]
[null,null,null,"Building Capex Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R78:R82)","v":234003604}]
[null,null,null,"Parking Garage",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-R79","v":20996396}]
[null,null,null,"Total for Building/Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R83:R84)","v":255000000}]
[null,null,null,"TECO Contingency on Hard Costs",null,null,{"$f":"(G46-G45)*$F$86","v":0},{"$f":"(H46-H45)*$F$86","v":0},0,0,0,0,0,0,0,{"$f":"(P46-P45)*$F$86","v":0},0,{"$f":"SUM(G86:Q86)","v":0}]
[null,null,null,"Collier Commission",null,0.03,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$87*$F$87","v":0},{"$f":"SUM(G87:Q87)","v":0},"Collier Commission Basis",{"$f":"+R36+R46+R66-R63-R64","v":0}]
[null,null,null,"Façade",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G88:Q88)","v":0},"Note:  need to add $7M to costs for façade update"]
[null,null,null,"Interior Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H9","v":116260003.99279615}]
[null,null,null,"Fit-Out Manager (3% of interior construction)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H20-H5","v":0}]
[null,null,null,"Consultant ($250k/year) and FTEs ($300k/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H21-H6","v":0}]
[null,null,null,"Moving Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H27","v":5016039.2938705087}]
[null,null,null,"Total Project",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R85:R92)","v":376276043.28666669}]

{"sheet":"Monthly Capex AFUDC Calcs","index":7,"n_rows":89,"n_cols":57,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"Description","In-Service Year\nLeave Blank for Annual","Year 1\nMonths in service"]
[null,null,null,null,null,"CAPEX SPEND BY YEAR"]
[null,null,null,null,null,"Land Assumption",2022]
[null,null,null,null,null,"Hard Costs",2024]
[null,null,null,null,null,"Soft Costs (excluding Int. Carry & Debt/Equity Fees)",2024]
[null,null,null,null,null,"FFE (pruely building & Interior design)",2025]
[null,null,null,null,null,"LEED Design Costs",2025]
[null,null,null,null,null,"Capital Plug",2025]
[null,null,null,null,null,"Parking Garage (1,000 Spaces)",2024]
[null,null,null,null,null,"Developer Profit",2024]
[null,null,null,null,null,"Interior Construction Costs (less TI Allow)",2025]
[null,null,null,null,null,"Interior Soft Costs",2025]
[]
[]
[null,null,null,null,null,"Description",2022,{"$f":"+G17+1","v":2023},{"$f":"+H17+1","v":2024},{"$f":"+I17+1","v":2025},"Total","AFUDC","Total Rate Base"]
[null,null,null,null,null,"CAPEX SPEND BY YEAR"]
[null,null,null,null,null,{"$f":"+F5","v":"Land Assumption"},{"$f":"+'Capital Costs'!D12","v":11956243},{"$f":"+'Capital Costs'!E12","v":0},{"$f":"+'Capital Costs'!F12","v":0},{"$f":"+'Capital Costs'!G12","v":0},{"$f":"SUM(G19:J19)","v":11956243},{"$f":"+L79","v":1566493.507616967},{"$f":"+K19+L19","v":13522736.507616967}]
[null,null,null,null,null,{"$f":"+F6","v":"Hard Costs"},{"$f":"+'Capital Costs'!D14","v":7711310},{"$f":"+'Capital Costs'!E14","v":44284380.713333331},{"$f":"+'Capital Costs'!F14","v":27469116},{"$f":"+'Capital Costs'!G14","v":0},79464806.713333338,5760757.3536393791,85225564.066972718]
[null,null,null,null,null,"Soft Costs (excluding Int. Carry & Debt/Equity Fees)",{"$f":"+'Capital Costs'!D15","v":4073040},{"$f":"+'Capital Costs'!E15","v":437028},{"$f":"+'Capital Costs'!F15","v":2477820.75},{"$f":"+'Capital Costs'!G15","v":0},6987888.75,664941.37698430126,7652830.126984301]
[null,null,null,null,null,"FFE (pruely building & Interior design)",{"$f":"+'Capital Costs'!D19","v":0},{"$f":"+'Capital Costs'!E19","v":0},{"$f":"+'Capital Costs'!F19","v":15007796.25},{"$f":"+'Capital Costs'!G19","v":17416151.75},32423948,983778.22666912607,33407726.226669125]
[null,null,null,null,null,"LEED Design Costs",{"$f":"+'Capital Costs'!D22","v":0},{"$f":"+'Capital Costs'!E22","v":0},{"$f":"+'Capital Costs'!F22","v":960000},{"$f":"+'Capital Costs'!G22","v":524388},1484388,65707.512441885803,1550095.5124418859]
[null,null,null,null,null,"Capital Plug",{"$f":"+'Capital Costs'!D27","v":579001.52937609062},{"$f":"+'Capital Costs'!E27","v":1399707.2992935854},{"$f":"+'Capital Costs'!F27","v":2174286.0849136435},{"$f":"+'Capital Costs'!G27","v":863044.38028718892},5016039.2938705087,419950.94218564755,5435990.2360561565]
[null,null,null,null,null,"Parking Garage (1,000 Spaces)",{"$f":"+'Capital Costs'!D28","v":25400},{"$f":"+'Capital Costs'!E28","v":14697203.666666668},{"$f":"+'Capital Costs'!F28","v":6273792.333333333},{"$f":"+'Capital Costs'!G28","v":0},20996396,1501528.5841272799,22497924.584127281]
[null,null,null,null,null,"Developer Profit",{"$f":"+'Capital Costs'!D16","v":3052327},{"$f":"+'Capital Costs'!E16","v":7525919.583333333},{"$f":"+'Capital Costs'!F16","v":3740375.666666667},{"$f":"+'Capital Costs'!G16","v":0},14318622.25,1213411.3948422414,15532033.644842241]
[null,null,null,null,null,"Interior Construction Costs (less TI Allow)",{"$f":"+'Capital Costs'!D20","v":0},{"$f":"+'Capital Costs'!E20","v":0},{"$f":"+'Capital Costs'!F20","v":49649141.742796153},{"$f":"+'Capital Costs'!G20","v":23899228},73548369.742796153,2952589.5161835672,76500959.258979723]
[null,null,null,null,null,"Interior Soft Costs",{"$f":"+'Capital Costs'!D21","v":2037334.25},{"$f":"+'Capital Costs'!E21","v":2812572},{"$f":"+'Capital Costs'!F21","v":2781684},{"$f":"+'Capital Costs'!G21","v":1171708},8803298.25,898280.63211907051,9701578.8821190707]
[null,null,null,null,null,null,{"$f":"SUM(G19:G28)","v":29434655.77937609},71156811.262626916,110534012.82770979,43874520.130287185,255000000,16027439.046809465,271027439.04680943]
[null,null,null,null,null,"Check to Row 32 (Annual Capex Spend)",{"$f":"+G29-S45","v":0},{"$f":"+H29-AE45","v":0},{"$f":"+I29-AQ45","v":0},{"$f":"+J29-BC45","v":0},{"$f":"+K29-BD45","v":0}]
[]
[]
[null,null,null,null,null,"MONTHLY TIMING OF SPEND (plot accordingly)","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","Total"]
[null,null,null,null,null,{"$f":"+F5","v":"Land Assumption"},0,null,null,null,null,null,null,null,null,100000,0,11856243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H34:BC34)","v":11956243},{"$f":"BD34-K19","v":0}]
[null,null,null,null,null,{"$f":"+F6","v":"Hard Costs"},0,null,null,null,null,null,null,null,null,625,625,7710060,0,3690365.7133333334,3690365,3690365,3690365,3690365,3690365,3690365,3690365,3690365,3690365,3690365,3690365,2290100,2290100,2290100,2290100,2290100,2290100,2290100,2290100,2290100,2290100,2290100,2278016,0,0,0,0,0,0,0,0,0,0,0,0,79464806.713333338,0]
[null,null,null,null,null,"Soft Costs (excluding Int. Carry & Debt/Equity Fees)",0,null,null,null,null,null,null,null,null,2396421,532311,46580,1097728,36419,36419,36419,36419,36419,36419,36419,36419,36419,36419,36419,36419,206485.75,206485,206485,206485,206485,206485,206485,206485,206485,206485,206485,206485,0,0,0,0,0,0,0,0,0,0,0,0,6987888.75,0]
[null,null,null,null,null,"FFE (pruely building & Interior design)",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220000,220000,600581,2559200,4559200,559200,559200,1559200,2264382,1906833.25,1656833.25,1556833.25,2756833.25,3636966,3691869,4116817,0,0,0,0,0,0,32423948,0]
[null,null,null,null,null,"LEED Design Costs",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,44388,0,0,0,0,0,1484388,0]
[null,null,null,null,null,"Capital Plug",0,null,null,null,null,null,null,null,null,{"$f":"+G24/4","v":144750.38234402266},{"$f":"+P39","v":144750.38234402266},{"$f":"+Q39","v":144750.38234402266},144750.38234402266,{"$f":"+H24/12","v":116642.27494113211},{"$f":"+T39","v":116642.27494113211},{"$f":"+U39","v":116642.27494113211},116642.27494113211,116642.27494113211,116642.27494113211,116642.27494113211,116642.27494113211,116642.27494113211,116642.27494113211,116642.27494113211,116642.27494113211,{"$f":"+I24/12","v":181190.50707613697},{"$f":"+AF39","v":181190.50707613697},{"$f":"+AG39","v":181190.50707613697},181190.50707613697,181190.50707613697,181190.50707613697,181190.50707613697,181190.50707613697,181190.50707613697,181190.50707613697,181190.50707613697,181190.50707613697,{"$f":"+J24/6","v":143840.73004786481},{"$f":"+AR39","v":143840.73004786481},{"$f":"+AS39","v":143840.73004786481},143840.73004786481,143840.73004786481,143840.73004786481,null,null,null,null,null,null,5016039.2938705068,0]
[null,null,null,null,null,"Parking Garage (1,000 Spaces)",0,null,null,null,null,null,null,null,null,12700,12700,0,0,1224766.6666666667,1224767,1224767,1224767,1224767,1224767,1224767,1224767,1224767,1224767,1224767,1224767,522816.33333333331,522816,522816,522816,522816,522816,522816,522816,522816,522816,522816,522816,0,0,0,0,0,0,0,0,0,0,0,0,20996396,0]
[null,null,null,null,null,"Developer Profit",0,null,null,null,null,null,null,null,null,0,0,2517988,534339,1168359.5833333333,1168360,518920,518920,518920,518920,518920,518920,518920,518920,518920,518920,311697.66666666669,311698,311698,311698,311698,311698,311698,311698,311698,311698,311698,311698,0,0,0,0,0,0,0,0,0,0,0,0,14318622.249999998,0]
[null,null,null,null,null,"Interior Construction Costs (less TI Allow)",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4378885.7427961538,3490032,4640032,4190032,5190032,6190032,6190032,7190032,8190032,7190032,6190032,5190032,4189132,0,0,1140000,0,0,0,0,0,73548369.742796153,0]
[null,null,null,null,null,"Interior Soft Costs",0,null,null,null,null,null,null,null,null,1247576.25,316324,236717,236717,240381,240381,240381,232381,232381,232381,232381,232381,232381,232381,232381,232381,232807,218807,202807,202807,202807,252807,252807,252807,252807,236807,236807,236807,236807,261807,261807,241613,94674,25000,25000,25000,0,0,0,0,8803298.25,0]
[null,null,null,null,null,null,{"$f":"SUM(G34:G43)","v":0},0,0,0,0,0,0,0,0,3902072.6323440229,1006710.3823440226,22512338.382344022,2013534.3823440226,6476934.2382744653,6476934.2749411315,5827494.2749411315,5819494.2749411315,5819494.2749411315,5819494.2749411315,5819494.2749411315,5819494.2749411315,5819494.2749411315,5819494.2749411315,5819494.2749411315,5819494.2749411315,3825097.2570761368,3811096.5070761368,4015096.5070761368,8393982.2498722896,7885709.5070761368,11044328.507076137,12594328.507076137,{"$f":"SUM(AM34:AM43)","v":9594328.5070761368},10594328.507076137,11578328.507076137,13283510.507076137,13913877.757076137,9307512.9800478648,8232512.9800478648,8432512.9800478648,8291551.7300478648,4010383.7300478648,4365657.7300478648,1209388,25000,0,0,0,0,255000000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",{"$f":"SUM(H44:S44)","v":29434655.77937609},null,null,null,null,null,null,null,null,null,null,"Annual",{"$f":"SUM(T44:AE44)","v":71156811.262626916},null,null,null,null,null,null,null,null,null,null,"Annual",{"$f":"SUM(AF44:AQ44)","v":110534012.82770982},null,null,null,null,null,null,null,null,null,null,"Annual",{"$f":"SUM(AR44:BC44)","v":43874520.130287193},{"$f":"+S45+AE45+AQ45+BC45","v":255000000.00000003}]
[]
[]
[null,null,null,null,null,"AFUDC BASIS ACCUMULATION (unique formula logic)","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01"]
[null,null,null,null,null,{"$f":"+F5","v":"Land Assumption"},null,{"$f":"SUM($G34:G34)+H34/2+SUM($G64:G64)","v":0},{"$f":"SUM($G34:H34)+I34/2+SUM($G64:H64)","v":0},{"$f":"SUM($G34:I34)+J34/2+SUM($G64:I64)","v":0},{"$f":"SUM($G34:J34)+K34/2+SUM($G64:J64)","v":0},{"$f":"SUM($G34:K34)+L34/2+SUM($G64:K64)","v":0},{"$f":"SUM($G34:L34)+M34/2+SUM($G64:L64)","v":0},{"$f":"SUM($G34:M34)+N34/2+SUM($G64:M64)","v":0},{"$f":"SUM($G34:N34)+O34/2+SUM($G64:N64)","v":0},{"$f":"SUM($G34:O34)+P34/2+SUM($G64:O64)","v":50000},{"$f":"SUM($G34:P34)+Q34/2+SUM($G64:P64)","v":100246.66666666667},{"$f":"SUM($G34:Q34)+R34/2+SUM($G64:Q64)","v":6028862.7168888887},{"$f":"SUM($G34:R34)+S34/2+SUM($G64:R64)","v":11986726.606292207},{"$f":"SUM($G34:S34)+T34/2+SUM($G64:S64)","v":12045861.124216583},{"$f":"SUM($G34:T34)+U34/2+SUM($G64:T64)","v":12105287.372429384},{"$f":"SUM($G34:U34)+V34/2+SUM($G64:U64)","v":12165006.790133368},{"$f":"SUM($G34:V34)+W34/2+SUM($G64:V64)","v":12225020.823631361},{"$f":"SUM($G34:W34)+X34/2+SUM($G64:W64)","v":12285330.926361276},{"$f":"SUM($G34:X34)+Y34/2+SUM($G64:X64)","v":12345938.558931325},{"$f":"SUM($G34:Y34)+Z34/2+SUM($G64:Y64)","v":12406845.189155385},{"$f":"SUM($G34:Z34)+AA34/2+SUM($G64:Z64)","v":12468052.292088551},{"$f":"SUM($G34:AA34)+AB34/2+SUM($G64:AA64)","v":12529561.350062855},{"$f":"SUM($G34:AB34)+AC34/2+SUM($G64:AB64)","v":12591373.852723166},{"$f":"SUM($G34:AC34)+AD34/2+SUM($G64:AC64)","v":12653491.297063267},{"$f":"SUM($G34:AD34)+AE34/2+SUM($G64:AD64)","v":12715915.187462112},{"$f":"SUM($G34:AE34)+AF34/2+SUM($G64:AE64)","v":12778647.035720259},{"$f":"SUM($G34:AF34)+AG34/2+SUM($G64:AF64)","v":12841688.361096479},{"$f":"SUM($G34:AG34)+AH34/2+SUM($G64:AG64)","v":12905040.690344553},{"$f":"SUM($G34:AH34)+AI34/2+SUM($G64:AH64)","v":12968705.557750255},{"$f":"SUM($G34:AI34)+AJ34/2+SUM($G64:AI64)","v":13032684.505168488},{"$f":"SUM($G34:AJ34)+AK34/2+SUM($G64:AJ64)","v":13096979.082060654},{"$f":"SUM($G34:AK34)+AL34/2+SUM($G64:AK64)","v":13161590.845532153},{"$f":"SUM($G34:AL34)+AM34/2+SUM($G64:AL64)","v":13226521.360370111},{"$f":"SUM($G34:AM34)+AN34/2+SUM($G64:AM64)","v":13291772.19908127},{"$f":"SUM($G34:AN34)+AO34/2+SUM($G64:AN64)","v":13357344.941930071},{"$f":"SUM($G34:AO34)+AP34/2+SUM($G64:AO64)","v":13423241.176976927},{"$f":"SUM($G34:AP34)+AQ34/2+SUM($G64:AP64)","v":13489462.50011668},{"$f":"SUM($G34:AQ34)+AR34/2+SUM($G64:AQ64)","v":13522736.507616967},{"$f":"SUM($G34:AR34)+AS34/2+SUM($G64:AR64)","v":13522736.507616967},{"$f":"SUM($G34:AS34)+AT34/2+SUM($G64:AS64)","v":13522736.507616967},{"$f":"SUM($G34:AT34)+AU34/2+SUM($G64:AT64)","v":13522736.507616967},{"$f":"SUM($G34:AU34)+AV34/2+SUM($G64:AU64)","v":13522736.507616967},{"$f":"SUM($G34:AV34)+AW34/2+SUM($G64:AV64)","v":13522736.507616967},{"$f":"SUM($G34:AW34)+AX34/2+SUM($G64:AW64)","v":13522736.507616967},{"$f":"SUM($G34:AX34)+AY34/2+SUM($G64:AX64)","v":13522736.507616967},{"$f":"SUM($G34:AY34)+AZ34/2+SUM($G64:AY64)","v":13522736.507616967},{"$f":"SUM($G34:AZ34)+BA34/2+SUM($G64:AZ64)","v":13522736.507616967},{"$f":"SUM($G34:BA34)+BB34/2+SUM($G64:BA64)","v":13522736.507616967},{"$f":"SUM($G34:BB34)+BC34/2+SUM($G64:BB64)","v":13522736.507616967}]
[null,null,null,null,null,{"$f":"+F6","v":"Hard Costs"},null,{"$f":"SUM($G35:G35)+H35/2+SUM($G65:G65)","v":0},{"$f":"SUM($G35:H35)+I35/2+SUM($G65:H65)","v":0},{"$f":"SUM($G35:I35)+J35/2+SUM($G65:I65)","v":0},{"$f":"SUM($G35:J35)+K35/2+SUM($G65:J65)","v":0},{"$f":"SUM($G35:K35)+L35/2+SUM($G65:K65)","v":0},{"$f":"SUM($G35:L35)+M35/2+SUM($G65:L65)","v":0},{"$f":"SUM($G35:M35)+N35/2+SUM($G65:M65)","v":0},{"$f":"SUM($G35:N35)+O35/2+SUM($G65:N65)","v":0},{"$f":"SUM($G35:O35)+P35/2+SUM($G65:O65)","v":312.5},{"$f":"SUM($G35:P35)+Q35/2+SUM($G65:P65)","v":939.04166666666663},{"$f":"SUM($G35:Q35)+R35/2+SUM($G65:Q65)","v":3856286.1742722224},{"$f":"SUM($G35:R35)+S35/2+SUM($G65:R65)","v":7730340.5193986315},{"$f":"SUM($G35:S35)+T35/2+SUM($G65:S65)","v":9613659.7226276658},{"$f":"SUM($G35:T35)+U35/2+SUM($G65:T65)","v":13351452.467259295},{"$f":"SUM($G35:U35)+V35/2+SUM($G65:U65)","v":17107684.63276444},{"$f":"SUM($G35:V35)+W35/2+SUM($G65:V65)","v":20882447.543619409},{"$f":"SUM($G35:W35)+X35/2+SUM($G65:W65)","v":24675832.618167933},{"$f":"SUM($G35:X35)+Y35/2+SUM($G65:X65)","v":28487931.725750893},{"$f":"SUM($G35:Y35)+Z35/2+SUM($G65:Y65)","v":32318837.188931264},{"$f":"SUM($G35:Z35)+AA35/2+SUM($G65:Z65)","v":36168641.785729989},{"$f":"SUM($G35:AA35)+AB35/2+SUM($G65:AA65)","v":40037438.751872927},{"$f":"SUM($G35:AB35)+AC35/2+SUM($G65:AB65)","v":43925321.783048831},{"$f":"SUM($G35:AC35)+AD35/2+SUM($G65:AC65)","v":47832385.037178539},{"$f":"SUM($G35:AD35)+AE35/2+SUM($G65:AD65)","v":51758723.136695288},{"$f":"SUM($G35:AE35)+AF35/2+SUM($G65:AE65)","v":55004298.670836322},{"$f":"SUM($G35:AF35)+AG35/2+SUM($G65:AF65)","v":57565753.210945778},{"$f":"SUM($G35:AG35)+AH35/2+SUM($G65:AG65)","v":60139844.260119781},{"$f":"SUM($G35:AH35)+AI35/2+SUM($G65:AH65)","v":62726634.158469699},{"$f":"SUM($G35:AI35)+AJ35/2+SUM($G65:AI65)","v":65326185.553651482},{"$f":"SUM($G35:AJ35)+AK35/2+SUM($G65:AJ65)","v":67938561.402382836},{"$f":"SUM($G35:AK35)+AL35/2+SUM($G65:AK65)","v":70563824.971967921},{"$f":"SUM($G35:AL35)+AM35/2+SUM($G65:AL65)","v":73202039.841829643},{"$f":"SUM($G35:AM35)+AN35/2+SUM($G65:AM65)","v":75853269.905049324},{"$f":"SUM($G35:AN35)+AO35/2+SUM($G65:AN65)","v":78517579.369914234},{"$f":"SUM($G35:AO35)+AP35/2+SUM($G65:AO65)","v":81195032.761472479},{"$f":"SUM($G35:AP35)+AQ35/2+SUM($G65:AP65)","v":83879652.923095748},{"$f":"SUM($G35:AQ35)+AR35/2+SUM($G65:AQ65)","v":85225564.066972718},{"$f":"SUM($G35:AR35)+AS35/2+SUM($G65:AR65)","v":85225564.066972718},{"$f":"SUM($G35:AS35)+AT35/2+SUM($G65:AS65)","v":85225564.066972718},{"$f":"SUM($G35:AT35)+AU35/2+SUM($G65:AT65)","v":85225564.066972718},{"$f":"SUM($G35:AU35)+AV35/2+SUM($G65:AU65)","v":85225564.066972718},{"$f":"SUM($G35:AV35)+AW35/2+SUM($G65:AV65)","v":85225564.066972718},{"$f":"SUM($G35:AW35)+AX35/2+SUM($G65:AW65)","v":85225564.066972718},{"$f":"SUM($G35:AX35)+AY35/2+SUM($G65:AX65)","v":85225564.066972718},{"$f":"SUM($G35:AY35)+AZ35/2+SUM($G65:AY65)","v":85225564.066972718},{"$f":"SUM($G35:AZ35)+BA35/2+SUM($G65:AZ65)","v":85225564.066972718},{"$f":"SUM($G35:BA35)+BB35/2+SUM($G65:BA65)","v":85225564.066972718},{"$f":"SUM($G35:BB35)+BC35/2+SUM($G65:BB65)","v":85225564.066972718}]
[null,null,null,null,null,"Soft Costs (excluding Int. Carry & Debt/Equity Fees)",null,{"$f":"SUM($G36:G36)+H36/2+SUM($G66:G66)","v":0},{"$f":"SUM($G36:H36)+I36/2+SUM($G66:H66)","v":0},{"$f":"SUM($G36:I36)+J36/2+SUM($G66:I66)","v":0},{"$f":"SUM($G36:J36)+K36/2+SUM($G66:J66)","v":0},{"$f":"SUM($G36:K36)+L36/2+SUM($G66:K66)","v":0},{"$f":"SUM($G36:L36)+M36/2+SUM($G66:L66)","v":0},{"$f":"SUM($G36:M36)+N36/2+SUM($G66:M66)","v":0},{"$f":"SUM($G36:N36)+O36/2+SUM($G66:N66)","v":0},{"$f":"SUM($G36:O36)+P36/2+SUM($G66:O66)","v":1198210.5},{"$f":"SUM($G36:P36)+Q36/2+SUM($G66:P66)","v":2668487.6718000001},{"$f":"SUM($G36:Q36)+R36/2+SUM($G66:Q66)","v":2971097.7109808801},{"$f":"SUM($G36:R36)+S36/2+SUM($G66:R66)","v":3557909.1263550525},{"$f":"SUM($G36:S36)+T36/2+SUM($G66:S66)","v":4142534.9780450705},{"$f":"SUM($G36:T36)+U36/2+SUM($G66:T66)","v":4199390.4839367596},{"$f":"SUM($G36:U36)+V36/2+SUM($G66:U66)","v":4256526.4769908478},{"$f":"SUM($G36:V36)+W36/2+SUM($G66:V66)","v":4313944.3409440024},{"$f":"SUM($G36:W36)+X36/2+SUM($G66:W66)","v":4371645.4663593266},{"$f":"SUM($G36:X36)+Y36/2+SUM($G66:X66)","v":4429631.250660032},{"$f":"SUM($G36:Y36)+Z36/2+SUM($G66:Y66)","v":4487903.0981632881},{"$f":"SUM($G36:Z36)+AA36/2+SUM($G66:Z66)","v":4546462.4201142276},{"$f":"SUM($G36:AA36)+AB36/2+SUM($G66:AA66)","v":4605310.6347201243},{"$f":"SUM($G36:AB36)+AC36/2+SUM($G66:AB66)","v":4664449.1671847431},{"$f":"SUM($G36:AC36)+AD36/2+SUM($G66:AC66)","v":4723879.4497428546},{"$f":"SUM($G36:AD36)+AE36/2+SUM($G66:AD66)","v":4783602.9216949195},{"$f":"SUM($G36:AE36)+AF36/2+SUM($G66:AE66)","v":4928654.404441948},{"$f":"SUM($G36:AF36)+AG36/2+SUM($G66:AF66)","v":5159454.4745038617},{"$f":"SUM($G36:AG36)+AH36/2+SUM($G66:AG66)","v":5391392.7832447477},{"$f":"SUM($G36:AH36)+AI36/2+SUM($G66:AH66)","v":5624475.320975421},{"$f":"SUM($G36:AI36)+AJ36/2+SUM($G66:AI66)","v":5858707.7325589005},{"$f":"SUM($G36:AJ36)+AK36/2+SUM($G66:AJ66)","v":6094095.6907061907},{"$f":"SUM($G36:AK36)+AL36/2+SUM($G66:AK66)","v":6330644.8961136742},{"$f":"SUM($G36:AL36)+AM36/2+SUM($G66:AL66)","v":6568361.0776011683},{"$f":"SUM($G36:AM36)+AN36/2+SUM($G66:AM66)","v":6807249.9922506679},{"$f":"SUM($G36:AN36)+AO36/2+SUM($G66:AN66)","v":7047317.4255457707},{"$f":"SUM($G36:AO36)+AP36/2+SUM($G66:AO66)","v":7288569.1915117968},{"$f":"SUM($G36:AP36)+AQ36/2+SUM($G66:AP66)","v":7531011.1328565879},{"$f":"SUM($G36:AQ36)+AR36/2+SUM($G66:AQ66)","v":7652830.126984301},{"$f":"SUM($G36:AR36)+AS36/2+SUM($G66:AR66)","v":7652830.126984301},{"$f":"SUM($G36:AS36)+AT36/2+SUM($G66:AS66)","v":7652830.126984301},{"$f":"SUM($G36:AT36)+AU36/2+SUM($G66:AT66)","v":7652830.126984301},{"$f":"SUM($G36:AU36)+AV36/2+SUM($G66:AU66)","v":7652830.126984301},{"$f":"SUM($G36:AV36)+AW36/2+SUM($G66:AV66)","v":7652830.126984301},{"$f":"SUM($G36:AW36)+AX36/2+SUM($G66:AW66)","v":7652830.126984301},{"$f":"SUM($G36:AX36)+AY36/2+SUM($G66:AX66)","v":7652830.126984301},{"$f":"SUM($G36:AY36)+AZ36/2+SUM($G66:AY66)","v":7652830.126984301},{"$f":"SUM($G36:AZ36)+BA36/2+SUM($G66:AZ66)","v":7652830.126984301},{"$f":"SUM($G36:BA36)+BB36/2+SUM($G66:BA66)","v":7652830.126984301},{"$f":"SUM($G36:BB36)+BC36/2+SUM($G66:BB66)","v":7652830.126984301}]
[null,null,null,null,null,"FFE (pruely building & Interior design)",null,{"$f":"SUM($G37:G37)+H37/2+SUM($G67:G67)","v":0},{"$f":"SUM($G37:H37)+I37/2+SUM($G67:H67)","v":0},{"$f":"SUM($G37:I37)+J37/2+SUM($G67:I67)","v":0},{"$f":"SUM($G37:J37)+K37/2+SUM($G67:J67)","v":0},{"$f":"SUM($G37:K37)+L37/2+SUM($G67:K67)","v":0},{"$f":"SUM($G37:L37)+M37/2+SUM($G67:L67)","v":0},{"$f":"SUM($G37:M37)+N37/2+SUM($G67:M67)","v":0},{"$f":"SUM($G37:N37)+O37/2+SUM($G67:N67)","v":0},{"$f":"SUM($G37:O37)+P37/2+SUM($G67:O67)","v":0},{"$f":"SUM($G37:P37)+Q37/2+SUM($G67:P67)","v":0},{"$f":"SUM($G37:Q37)+R37/2+SUM($G67:Q67)","v":0},{"$f":"SUM($G37:R37)+S37/2+SUM($G67:R67)","v":0},{"$f":"SUM($G37:S37)+T37/2+SUM($G67:S67)","v":0},{"$f":"SUM($G37:T37)+U37/2+SUM($G67:T67)","v":0},{"$f":"SUM($G37:U37)+V37/2+SUM($G67:U67)","v":0},{"$f":"SUM($G37:V37)+W37/2+SUM($G67:V67)","v":0},{"$f":"SUM($G37:W37)+X37/2+SUM($G67:W67)","v":0},{"$f":"SUM($G37:X37)+Y37/2+SUM($G67:X67)","v":0},{"$f":"SUM($G37:Y37)+Z37/2+SUM($G67:Y67)","v":0},{"$f":"SUM($G37:Z37)+AA37/2+SUM($G67:Z67)","v":0},{"$f":"SUM($G37:AA37)+AB37/2+SUM($G67:AA67)","v":0},{"$f":"SUM($G37:AB37)+AC37/2+SUM($G67:AB67)","v":0},{"$f":"SUM($G37:AC37)+AD37/2+SUM($G67:AC67)","v":0},{"$f":"SUM($G37:AD37)+AE37/2+SUM($G67:AD67)","v":0},{"$f":"SUM($G37:AE37)+AF37/2+SUM($G67:AE67)","v":0},{"$f":"SUM($G37:AF37)+AG37/2+SUM($G67:AF67)","v":0},{"$f":"SUM($G37:AG37)+AH37/2+SUM($G67:AG67)","v":110000},{"$f":"SUM($G37:AH37)+AI37/2+SUM($G67:AH67)","v":330542.66666666669},{"$f":"SUM($G37:AI37)+AJ37/2+SUM($G67:AI67)","v":742463.8438222222},{"$f":"SUM($G37:AJ37)+AK37/2+SUM($G67:AJ67)","v":2326017.165451745},{"$f":"SUM($G37:AK37)+AL37/2+SUM($G67:AK67)","v":5896692.183467974},{"$f":"SUM($G37:AL37)+AM37/2+SUM($G67:AL67)","v":8484982.5315730833},{"$f":"SUM($G37:AM37)+AN37/2+SUM($G67:AM67)","v":9086041.7787288427},{"$f":"SUM($G37:AN37)+AO37/2+SUM($G67:AN67)","v":10190066.251503905},{"$f":"SUM($G37:AO37)+AP37/2+SUM($G67:AO67)","v":12152128.245011324},{"$f":"SUM($G37:AP37)+AQ37/2+SUM($G67:AP67)","v":14297686.36935338},{"$f":"SUM($G37:AQ37)+AR37/2+SUM($G67:AQ67)","v":16150054.872108858},{"$f":"SUM($G37:AR37)+AS37/2+SUM($G67:AR67)","v":17836561.726144593},{"$f":"SUM($G37:AS37)+AT37/2+SUM($G67:AS67)","v":20081388.68066024},{"$f":"SUM($G37:AT37)+AU37/2+SUM($G67:AT67)","v":23377356.489818163},{"$f":"SUM($G37:AU37)+AV37/2+SUM($G67:AU67)","v":27157102.281834602},{"$f":"SUM($G37:AV37)+AW37/2+SUM($G67:AV67)","v":31195420.319758318},{"$f":"SUM($G37:AW37)+AX37/2+SUM($G67:AW67)","v":33407726.226669125},{"$f":"SUM($G37:AX37)+AY37/2+SUM($G67:AX67)","v":33407726.226669125},{"$f":"SUM($G37:AY37)+AZ37/2+SUM($G67:AY67)","v":33407726.226669125},{"$f":"SUM($G37:AZ37)+BA37/2+SUM($G67:AZ67)","v":33407726.226669125},{"$f":"SUM($G37:BA37)+BB37/2+SUM($G67:BA67)","v":33407726.226669125},{"$f":"SUM($G37:BB37)+BC37/2+SUM($G67:BB67)","v":33407726.226669125}]
[null,null,null,null,null,"LEED Design Costs",null,{"$f":"SUM($G38:G38)+H38/2+SUM($G68:G68)","v":0},{"$f":"SUM($G38:H38)+I38/2+SUM($G68:H68)","v":0},{"$f":"SUM($G38:I38)+J38/2+SUM($G68:I68)","v":0},{"$f":"SUM($G38:J38)+K38/2+SUM($G68:J68)","v":0},{"$f":"SUM($G38:K38)+L38/2+SUM($G68:K68)","v":0},{"$f":"SUM($G38:L38)+M38/2+SUM($G68:L68)","v":0},{"$f":"SUM($G38:M38)+N38/2+SUM($G68:M68)","v":0},{"$f":"SUM($G38:N38)+O38/2+SUM($G68:N68)","v":0},{"$f":"SUM($G38:O38)+P38/2+SUM($G68:O68)","v":0},{"$f":"SUM($G38:P38)+Q38/2+SUM($G68:P68)","v":0},{"$f":"SUM($G38:Q38)+R38/2+SUM($G68:Q68)","v":0},{"$f":"SUM($G38:R38)+S38/2+SUM($G68:R68)","v":0},{"$f":"SUM($G38:S38)+T38/2+SUM($G68:S68)","v":0},{"$f":"SUM($G38:T38)+U38/2+SUM($G68:T68)","v":0},{"$f":"SUM($G38:U38)+V38/2+SUM($G68:U68)","v":0},{"$f":"SUM($G38:V38)+W38/2+SUM($G68:V68)","v":0},{"$f":"SUM($G38:W38)+X38/2+SUM($G68:W68)","v":0},{"$f":"SUM($G38:X38)+Y38/2+SUM($G68:X68)","v":0},{"$f":"SUM($G38:Y38)+Z38/2+SUM($G68:Y68)","v":0},{"$f":"SUM($G38:Z38)+AA38/2+SUM($G68:Z68)","v":0},{"$f":"SUM($G38:AA38)+AB38/2+SUM($G68:AA68)","v":0},{"$f":"SUM($G38:AB38)+AC38/2+SUM($G68:AB68)","v":0},{"$f":"SUM($G38:AC38)+AD38/2+SUM($G68:AC68)","v":0},{"$f":"SUM($G38:AD38)+AE38/2+SUM($G68:AD68)","v":0},{"$f":"SUM($G38:AE38)+AF38/2+SUM($G68:AE68)","v":40000},{"$f":"SUM($G38:AF38)+AG38/2+SUM($G68:AF68)","v":120197.33333333333},{"$f":"SUM($G38:AG38)+AH38/2+SUM($G68:AG68)","v":200790.30684444445},{"$f":"SUM($G38:AH38)+AI38/2+SUM($G68:AH68)","v":281780.87235821038},{"$f":"SUM($G38:AI38)+AJ38/2+SUM($G68:AI68)","v":363170.99132851086},{"$f":"SUM($G38:AJ38)+AK38/2+SUM($G68:AJ68)","v":444962.6348857315},{"$f":"SUM($G38:AK38)+AL38/2+SUM($G68:AK68)","v":527157.78388450108},{"$f":"SUM($G38:AL38)+AM38/2+SUM($G68:AL68)","v":609758.42895166471},{"$f":"SUM($G38:AM38)+AN38/2+SUM($G68:AM68)","v":692766.57053449284},{"$f":"SUM($G38:AN38)+AO38/2+SUM($G68:AN68)","v":776184.21894912969},{"$f":"SUM($G38:AO38)+AP38/2+SUM($G68:AO68)","v":860013.39442927879},{"$f":"SUM($G38:AP38)+AQ38/2+SUM($G68:AP68)","v":944256.12717512983},{"$f":"SUM($G38:AQ38)+AR38/2+SUM($G68:AQ68)","v":1028914.4574025272},{"$f":"SUM($G38:AR38)+AS38/2+SUM($G68:AR68)","v":1113990.4353923798},{"$f":"SUM($G38:AS38)+AT38/2+SUM($G68:AS68)","v":1199486.1215403154},{"$f":"SUM($G38:AT38)+AU38/2+SUM($G68:AT68)","v":1285403.5864065809},{"$f":"SUM($G38:AU38)+AV38/2+SUM($G68:AU68)","v":1371744.9107661867},{"$f":"SUM($G38:AV38)+AW38/2+SUM($G68:AV68)","v":1458512.1856592998},{"$f":"SUM($G38:AW38)+AX38/2+SUM($G68:AW68)","v":1527901.5124418859},{"$f":"SUM($G38:AX38)+AY38/2+SUM($G68:AX68)","v":1550095.5124418859},{"$f":"SUM($G38:AY38)+AZ38/2+SUM($G68:AY68)","v":1550095.5124418859},{"$f":"SUM($G38:AZ38)+BA38/2+SUM($G68:AZ68)","v":1550095.5124418859},{"$f":"SUM($G38:BA38)+BB38/2+SUM($G68:BA68)","v":1550095.5124418859},{"$f":"SUM($G38:BB38)+BC38/2+SUM($G68:BB68)","v":1550095.5124418859}]
[null,null,null,null,null,"Capital Plug",null,{"$f":"SUM($G39:G39)+H39/2+SUM($G69:G69)","v":0},{"$f":"SUM($G39:H39)+I39/2+SUM($G69:H69)","v":0},{"$f":"SUM($G39:I39)+J39/2+SUM($G69:I69)","v":0},{"$f":"SUM($G39:J39)+K39/2+SUM($G69:J69)","v":0},{"$f":"SUM($G39:K39)+L39/2+SUM($G69:K69)","v":0},{"$f":"SUM($G39:L39)+M39/2+SUM($G69:L69)","v":0},{"$f":"SUM($G39:M39)+N39/2+SUM($G69:M69)","v":0},{"$f":"SUM($G39:N39)+O39/2+SUM($G69:N69)","v":0},{"$f":"SUM($G39:O39)+P39/2+SUM($G69:O69)","v":72375.191172011328},{"$f":"SUM($G39:P39)+Q39/2+SUM($G69:P69)","v":217482.62445914926},{"$f":"SUM($G39:Q39)+R39/2+SUM($G69:Q69)","v":363305.92108383699},{"$f":"SUM($G39:R39)+S39/2+SUM($G69:R69)","v":509848.61263853998},{"$f":"SUM($G39:S39)+T39/2+SUM($G69:S69)","v":643060.19443680078},{"$f":"SUM($G39:T39)+U39/2+SUM($G69:T69)","v":762874.89967048774},{"$f":"SUM($G39:U39)+V39/2+SUM($G69:U69)","v":883280.69078332768},{"$f":"SUM($G39:V39)+W39/2+SUM($G69:V69)","v":1004280.483798991},{"$f":"SUM($G39:W39)+X39/2+SUM($G69:W69)","v":1125877.2091268646},{"$f":"SUM($G39:X39)+Y39/2+SUM($G69:X69)","v":1248073.8116330227},{"$f":"SUM($G39:Y39)+Z39/2+SUM($G69:Y69)","v":1370873.2507115444},{"$f":"SUM($G39:Z39)+AA39/2+SUM($G69:Z69)","v":1494278.5003561869},{"$f":"SUM($G39:AA39)+AB39/2+SUM($G69:AA69)","v":1618292.5492324096},{"$f":"SUM($G39:AB39)+AC39/2+SUM($G69:AB69)","v":1742918.4007497551},{"$f":"SUM($G39:AC39)+AD39/2+SUM($G69:AC69)","v":1868159.073134586},{"$f":"SUM($G39:AD39)+AE39/2+SUM($G69:AD69)","v":1994017.5995031821},{"$f":"SUM($G39:AE39)+AF39/2+SUM($G69:AE69)","v":2152771.1440026988},{"$f":"SUM($G39:AF39)+AG39/2+SUM($G69:AF69)","v":2344581.9887225823},{"$f":"SUM($G39:AG39)+AH39/2+SUM($G69:AG69)","v":2537339.1002764171},{"$f":"SUM($G39:AH39)+AI39/2+SUM($G69:AH69)","v":2731047.1469139177},{"$f":"SUM($G39:AI39)+AJ39/2+SUM($G69:AI69)","v":2925710.8199148299},{"$f":"SUM($G39:AJ39)+AK39/2+SUM($G69:AJ69)","v":3121334.8337025465},{"$f":"SUM($G39:AK39)+AL39/2+SUM($G69:AK69)","v":3317923.9259582823},{"$f":"SUM($G39:AL39)+AM39/2+SUM($G69:AL69)","v":3515482.8577358136},{"$f":"SUM($G39:AM39)+AN39/2+SUM($G69:AM69)","v":3714016.4135767804},{"$f":"SUM($G39:AN39)+AO39/2+SUM($G69:AN69)","v":3913529.4016265622},{"$f":"SUM($G39:AO39)+AP39/2+SUM($G69:AO69)","v":4114026.6537507237},{"$f":"SUM($G39:AP39)+AQ39/2+SUM($G69:AP69)","v":4315513.0256520305},{"$f":"SUM($G39:AQ39)+AR39/2+SUM($G69:AQ69)","v":4499318.508473915},{"$f":"SUM($G39:AR39)+AS39/2+SUM($G69:AR69)","v":4665355.8764969176},{"$f":"SUM($G39:AS39)+AT39/2+SUM($G69:AS69)","v":4832212.3622021675},{"$f":"SUM($G39:AT39)+AU39/2+SUM($G69:AT69)","v":4999892.0065702293},{"$f":"SUM($G39:AU39)+AV39/2+SUM($G69:AU69)","v":5168398.8705171738},{"$f":"SUM($G39:AV39)+AW39/2+SUM($G69:AV69)","v":5337737.034992924},{"$f":"SUM($G39:AW39)+AX39/2+SUM($G69:AW69)","v":5435990.2360561546},{"$f":"SUM($G39:AX39)+AY39/2+SUM($G69:AX69)","v":5435990.2360561546},{"$f":"SUM($G39:AY39)+AZ39/2+SUM($G69:AY69)","v":5435990.2360561546},{"$f":"SUM($G39:AZ39)+BA39/2+SUM($G69:AZ69)","v":5435990.2360561546},{"$f":"SUM($G39:BA39)+BB39/2+SUM($G69:BA69)","v":5435990.2360561546},{"$f":"SUM($G39:BB39)+BC39/2+SUM($G69:BB69)","v":5435990.2360561546}]
[null,null,null,null,null,"Parking Garage (1,000 Spaces)",null,{"$f":"SUM($G40:G40)+H40/2+SUM($G70:G70)","v":0},{"$f":"SUM($G40:H40)+I40/2+SUM($G70:H70)","v":0},{"$f":"SUM($G40:I40)+J40/2+SUM($G70:I70)","v":0},{"$f":"SUM($G40:J40)+K40/2+SUM($G70:J70)","v":0},{"$f":"SUM($G40:K40)+L40/2+SUM($G70:K70)","v":0},{"$f":"SUM($G40:L40)+M40/2+SUM($G70:L70)","v":0},{"$f":"SUM($G40:M40)+N40/2+SUM($G70:M70)","v":0},{"$f":"SUM($G40:N40)+O40/2+SUM($G70:N70)","v":0},{"$f":"SUM($G40:O40)+P40/2+SUM($G70:O70)","v":6350},{"$f":"SUM($G40:P40)+Q40/2+SUM($G70:P70)","v":19081.326666666668},{"$f":"SUM($G40:Q40)+R40/2+SUM($G70:Q70)","v":25525.461211555557},{"$f":"SUM($G40:R40)+S40/2+SUM($G70:R70)","v":25651.38682019923},{"$f":"SUM($G40:S40)+T40/2+SUM($G70:S70)","v":638161.26699517888},{"$f":"SUM($G40:T40)+U40/2+SUM($G70:T70)","v":1866076.3625790218},{"$f":"SUM($G40:U40)+V40/2+SUM($G70:U70)","v":3100049.3393010786},{"$f":"SUM($G40:V40)+W40/2+SUM($G70:V70)","v":4340109.9160416303},{"$f":"SUM($G40:W40)+X40/2+SUM($G70:W70)","v":5586288.124960769},{"$f":"SUM($G40:X40)+Y40/2+SUM($G70:X70)","v":6838614.1463772422},{"$f":"SUM($G40:Y40)+Z40/2+SUM($G70:Y70)","v":8097118.3094993699},{"$f":"SUM($G40:Z40)+AA40/2+SUM($G70:Z70)","v":9361831.0931595676},{"$f":"SUM($G40:AA40)+AB40/2+SUM($G70:AA70)","v":10632783.126552489},{"$f":"SUM($G40:AB40)+AC40/2+SUM($G70:AB70)","v":11910005.189976813},{"$f":"SUM($G40:AC40)+AD40/2+SUM($G70:AC70)","v":13193528.2155807},{"$f":"SUM($G40:AD40)+AE40/2+SUM($G70:AD70)","v":14483383.288110897},{"$f":"SUM($G40:AE40)+AF40/2+SUM($G70:AE70)","v":15428626.312332245},{"$f":"SUM($G40:AF40)+AG40/2+SUM($G70:AF70)","v":16027557.035473084},{"$f":"SUM($G40:AG40)+AH40/2+SUM($G70:AG70)","v":16629442.316848084},{"$f":"SUM($G40:AH40)+AI40/2+SUM($G70:AH70)","v":17234296.898944534},{"$f":"SUM($G40:AI40)+AJ40/2+SUM($G70:AI70)","v":17842135.43031266},{"$f":"SUM($G40:AJ40)+AK40/2+SUM($G70:AJ70)","v":18452972.631768871},{"$f":"SUM($G40:AK40)+AL40/2+SUM($G70:AK70)","v":19066823.296752263},{"$f":"SUM($G40:AL40)+AM40/2+SUM($G70:AL70)","v":19683702.291682906},{"$f":"SUM($G40:AM40)+AN40/2+SUM($G70:AM70)","v":20303624.556321874},{"$f":"SUM($G40:AN40)+AO40/2+SUM($G70:AN70)","v":20926605.104133062},{"$f":"SUM($G40:AO40)+AP40/2+SUM($G70:AO70)","v":21552659.022646789},{"$f":"SUM($G40:AP40)+AQ40/2+SUM($G70:AP70)","v":22181801.473825179},{"$f":"SUM($G40:AQ40)+AR40/2+SUM($G70:AQ70)","v":22497924.584127281},{"$f":"SUM($G40:AR40)+AS40/2+SUM($G70:AR70)","v":22497924.584127281},{"$f":"SUM($G40:AS40)+AT40/2+SUM($G70:AS70)","v":22497924.584127281},{"$f":"SUM($G40:AT40)+AU40/2+SUM($G70:AT70)","v":22497924.584127281},{"$f":"SUM($G40:AU40)+AV40/2+SUM($G70:AU70)","v":22497924.584127281},{"$f":"SUM($G40:AV40)+AW40/2+SUM($G70:AV70)","v":22497924.584127281},{"$f":"SUM($G40:AW40)+AX40/2+SUM($G70:AW70)","v":22497924.584127281},{"$f":"SUM($G40:AX40)+AY40/2+SUM($G70:AX70)","v":22497924.584127281},{"$f":"SUM($G40:AY40)+AZ40/2+SUM($G70:AY70)","v":22497924.584127281},{"$f":"SUM($G40:AZ40)+BA40/2+SUM($G70:AZ70)","v":22497924.584127281},{"$f":"SUM($G40:BA40)+BB40/2+SUM($G70:BA70)","v":22497924.584127281},{"$f":"SUM($G40:BB40)+BC40/2+SUM($G70:BB70)","v":22497924.584127281}]
[null,null,null,null,null,"Developer Profit",null,{"$f":"SUM($G41:G41)+H41/2+SUM($G71:G71)","v":0},{"$f":"SUM($G41:H41)+I41/2+SUM($G71:H71)","v":0},{"$f":"SUM($G41:I41)+J41/2+SUM($G71:I71)","v":0},{"$f":"SUM($G41:J41)+K41/2+SUM($G71:J71)","v":0},{"$f":"SUM($G41:K41)+L41/2+SUM($G71:K71)","v":0},{"$f":"SUM($G41:L41)+M41/2+SUM($G71:L71)","v":0},{"$f":"SUM($G41:M41)+N41/2+SUM($G71:M71)","v":0},{"$f":"SUM($G41:N41)+O41/2+SUM($G71:N71)","v":0},{"$f":"SUM($G41:O41)+P41/2+SUM($G71:O71)","v":0},{"$f":"SUM($G41:P41)+Q41/2+SUM($G71:P71)","v":0},{"$f":"SUM($G41:Q41)+R41/2+SUM($G71:Q71)","v":1258994},{"$f":"SUM($G41:R41)+S41/2+SUM($G71:R71)","v":2791368.5370666669},{"$f":"SUM($G41:S41)+T41/2+SUM($G71:S71)","v":3656488.580182862},{"$f":"SUM($G41:T41)+U41/2+SUM($G71:T71)","v":4842887.0488450974},{"$f":"SUM($G41:U41)+V41/2+SUM($G71:U71)","v":5710418.6249527335},{"$f":"SUM($G41:V41)+W41/2+SUM($G71:V71)","v":6257510.0235024998},{"$f":"SUM($G41:W41)+X41/2+SUM($G71:W71)","v":6807300.4062851127},{"$f":"SUM($G41:X41)+Y41/2+SUM($G71:X71)","v":7359803.0882894518},{"$f":"SUM($G41:Y41)+Z41/2+SUM($G71:Y71)","v":7915031.4501916803},{"$f":"SUM($G41:Z41)+AA41/2+SUM($G71:Z71)","v":8472998.9386792928},{"$f":"SUM($G41:AA41)+AB41/2+SUM($G71:AA71)","v":9033719.0667767767},{"$f":"SUM($G41:AB41)+AC41/2+SUM($G71:AB71)","v":9597205.4141728748},{"$f":"SUM($G41:AC41)+AD41/2+SUM($G71:AC71)","v":10163471.62754946},{"$f":"SUM($G41:AD41)+AE41/2+SUM($G71:AD71)","v":10732531.420912039},{"$f":"SUM($G41:AE41)+AF41/2+SUM($G71:AE71)","v":11200787.409255205},{"$f":"SUM($G41:AF41)+AG41/2+SUM($G71:AF71)","v":11567742.460474197},{"$f":"SUM($G41:AG41)+AH41/2+SUM($G71:AG71)","v":11936507.989945868},{"$f":"SUM($G41:AH41)+AI41/2+SUM($G71:AH71)","v":12307092.762696268},{"$f":"SUM($G41:AI41)+AJ41/2+SUM($G71:AI71)","v":12679505.753658904},{"$f":"SUM($G41:AJ41)+AK41/2+SUM($G71:AJ71)","v":13053755.98204362},{"$f":"SUM($G41:AK41)+AL41/2+SUM($G71:AK71)","v":13429852.511555037},{"$f":"SUM($G41:AL41)+AM41/2+SUM($G71:AL71)","v":13807804.45061204},{"$f":"SUM($G41:AM41)+AN41/2+SUM($G71:AM71)","v":14187620.952568393},{"$f":"SUM($G41:AN41)+AO41/2+SUM($G71:AN71)","v":14569311.215934398},{"$f":"SUM($G41:AO41)+AP41/2+SUM($G71:AO71)","v":14952884.484599674},{"$f":"SUM($G41:AP41)+AQ41/2+SUM($G71:AP71)","v":15338350.048057033},{"$f":"SUM($G41:AQ41)+AR41/2+SUM($G71:AQ71)","v":15532033.644842239},{"$f":"SUM($G41:AR41)+AS41/2+SUM($G71:AR71)","v":15532033.644842239},{"$f":"SUM($G41:AS41)+AT41/2+SUM($G71:AS71)","v":15532033.644842239},{"$f":"SUM($G41:AT41)+AU41/2+SUM($G71:AT71)","v":15532033.644842239},{"$f":"SUM($G41:AU41)+AV41/2+SUM($G71:AU71)","v":15532033.644842239},{"$f":"SUM($G41:AV41)+AW41/2+SUM($G71:AV71)","v":15532033.644842239},{"$f":"SUM($G41:AW41)+AX41/2+SUM($G71:AW71)","v":15532033.644842239},{"$f":"SUM($G41:AX41)+AY41/2+SUM($G71:AX71)","v":15532033.644842239},{"$f":"SUM($G41:AY41)+AZ41/2+SUM($G71:AY71)","v":15532033.644842239},{"$f":"SUM($G41:AZ41)+BA41/2+SUM($G71:AZ71)","v":15532033.644842239},{"$f":"SUM($G41:BA41)+BB41/2+SUM($G71:BA71)","v":15532033.644842239},{"$f":"SUM($G41:BB41)+BC41/2+SUM($G71:BB71)","v":15532033.644842239}]
[null,null,null,null,null,"Interior Construction Costs (less TI Allow)",null,{"$f":"SUM($G42:G42)+H42/2+SUM($G72:G72)","v":0},{"$f":"SUM($G42:H42)+I42/2+SUM($G72:H72)","v":0},{"$f":"SUM($G42:I42)+J42/2+SUM($G72:I72)","v":0},{"$f":"SUM($G42:J42)+K42/2+SUM($G72:J72)","v":0},{"$f":"SUM($G42:K42)+L42/2+SUM($G72:K72)","v":0},{"$f":"SUM($G42:L42)+M42/2+SUM($G72:L72)","v":0},{"$f":"SUM($G42:M42)+N42/2+SUM($G72:M72)","v":0},{"$f":"SUM($G42:N42)+O42/2+SUM($G72:N72)","v":0},{"$f":"SUM($G42:O42)+P42/2+SUM($G72:O72)","v":0},{"$f":"SUM($G42:P42)+Q42/2+SUM($G72:P72)","v":0},{"$f":"SUM($G42:Q42)+R42/2+SUM($G72:Q72)","v":0},{"$f":"SUM($G42:R42)+S42/2+SUM($G72:R72)","v":0},{"$f":"SUM($G42:S42)+T42/2+SUM($G72:S72)","v":0},{"$f":"SUM($G42:T42)+U42/2+SUM($G72:T72)","v":0},{"$f":"SUM($G42:U42)+V42/2+SUM($G72:U72)","v":0},{"$f":"SUM($G42:V42)+W42/2+SUM($G72:V72)","v":0},{"$f":"SUM($G42:W42)+X42/2+SUM($G72:W72)","v":0},{"$f":"SUM($G42:X42)+Y42/2+SUM($G72:X72)","v":0},{"$f":"SUM($G42:Y42)+Z42/2+SUM($G72:Y72)","v":0},{"$f":"SUM($G42:Z42)+AA42/2+SUM($G72:Z72)","v":0},{"$f":"SUM($G42:AA42)+AB42/2+SUM($G72:AA72)","v":0},{"$f":"SUM($G42:AB42)+AC42/2+SUM($G72:AB72)","v":0},{"$f":"SUM($G42:AC42)+AD42/2+SUM($G72:AC72)","v":0},{"$f":"SUM($G42:AD42)+AE42/2+SUM($G72:AD72)","v":0},{"$f":"SUM($G42:AE42)+AF42/2+SUM($G72:AE72)","v":0},{"$f":"SUM($G42:AF42)+AG42/2+SUM($G72:AF72)","v":0},{"$f":"SUM($G42:AG42)+AH42/2+SUM($G72:AG72)","v":0},{"$f":"SUM($G42:AH42)+AI42/2+SUM($G72:AH72)","v":2189442.8713980769},{"$f":"SUM($G42:AI42)+AJ42/2+SUM($G72:AI72)","v":6134702.9942950513},{"$f":"SUM($G42:AJ42)+AK42/2+SUM($G72:AJ72)","v":10229999.529066905},{"$f":"SUM($G42:AK42)+AL42/2+SUM($G72:AK72)","v":14695499.526743636},{"$f":"SUM($G42:AL42)+AM42/2+SUM($G72:AL72)","v":19458029.324408904},{"$f":"SUM($G42:AM42)+AN42/2+SUM($G72:AM72)","v":25244054.26907599},{"$f":"SUM($G42:AN42)+AO42/2+SUM($G72:AN72)","v":31558623.603470098},{"$f":"SUM($G42:AO42)+AP42/2+SUM($G72:AO72)","v":38404344.813247219},{"$f":"SUM($G42:AP42)+AQ42/2+SUM($G72:AP72)","v":46283838.247659236},{"$f":"SUM($G42:AQ42)+AR42/2+SUM($G72:AQ72)","v":54202203.84968102},{"$f":"SUM($G42:AR42)+AS42/2+SUM($G72:AR72)","v":61159633.388672784},{"$f":"SUM($G42:AS42)+AT42/2+SUM($G72:AS72)","v":67151386.246723562},{"$f":"SUM($G42:AT42)+AU42/2+SUM($G72:AT72)","v":72172248.41887407},{"$f":"SUM($G42:AU42)+AV42/2+SUM($G72:AU72)","v":74622864.177740514},{"$f":"SUM($G42:AV42)+AW42/2+SUM($G72:AV72)","v":74991003.641017362},{"$f":"SUM($G42:AW42)+AX42/2+SUM($G72:AW72)","v":75930959.258979723},{"$f":"SUM($G42:AX42)+AY42/2+SUM($G72:AX72)","v":76500959.258979723},{"$f":"SUM($G42:AY42)+AZ42/2+SUM($G72:AY72)","v":76500959.258979723},{"$f":"SUM($G42:AZ42)+BA42/2+SUM($G72:AZ72)","v":76500959.258979723},{"$f":"SUM($G42:BA42)+BB42/2+SUM($G72:BA72)","v":76500959.258979723},{"$f":"SUM($G42:BB42)+BC42/2+SUM($G72:BB72)","v":76500959.258979723}]
[null,null,null,null,null,"Interior Soft Costs",null,{"$f":"SUM($G43:G43)+H43/2+SUM($G73:G73)","v":0},{"$f":"SUM($G43:H43)+I43/2+SUM($G73:H73)","v":0},{"$f":"SUM($G43:I43)+J43/2+SUM($G73:I73)","v":0},{"$f":"SUM($G43:J43)+K43/2+SUM($G73:J73)","v":0},{"$f":"SUM($G43:K43)+L43/2+SUM($G73:K73)","v":0},{"$f":"SUM($G43:L43)+M43/2+SUM($G73:L73)","v":0},{"$f":"SUM($G43:M43)+N43/2+SUM($G73:M73)","v":0},{"$f":"SUM($G43:N43)+O43/2+SUM($G73:N73)","v":0},{"$f":"SUM($G43:O43)+P43/2+SUM($G73:O73)","v":623788.125},{"$f":"SUM($G43:P43)+Q43/2+SUM($G73:P73)","v":1408815.6047499999},{"$f":"SUM($G43:Q43)+R43/2+SUM($G73:Q73)","v":1692286.2617334332},{"$f":"SUM($G43:R43)+S43/2+SUM($G73:R73)","v":1937351.8739579848},{"$f":"SUM($G43:S43)+T43/2+SUM($G73:S73)","v":2185458.4765361776},{"$f":"SUM($G43:T43)+U43/2+SUM($G73:T73)","v":2436621.0716870893},{"$f":"SUM($G43:U43)+V43/2+SUM($G73:U73)","v":2689022.7356407456},{"$f":"SUM($G43:V43)+W43/2+SUM($G73:V73)","v":2938669.5811365736},{"$f":"SUM($G43:W43)+X43/2+SUM($G73:W73)","v":3185548.017736847},{"$f":"SUM($G43:X43)+Y43/2+SUM($G73:X73)","v":3433644.3879576824},{"$f":"SUM($G43:Y43)+Z43/2+SUM($G73:Y73)","v":3682964.7002716069},{"$f":"SUM($G43:Z43)+AA43/2+SUM($G73:Z73)","v":3933514.9927929468},{"$f":"SUM($G43:AA43)+AB43/2+SUM($G73:AA73)","v":4185301.3334240587},{"$f":"SUM($G43:AB43)+AC43/2+SUM($G73:AB73)","v":4438329.8200022839},{"$f":"SUM($G43:AC43)+AD43/2+SUM($G73:AC73)","v":4692606.5804476291},{"$f":"SUM($G43:AD43)+AE43/2+SUM($G73:AD73)","v":4948137.7729111705},{"$f":"SUM($G43:AE43)+AF43/2+SUM($G73:AE73)","v":5205142.5859241989},{"$f":"SUM($G43:AF43)+AG43/2+SUM($G73:AF73)","v":5456628.2893480919},{"$f":"SUM($G43:AG43)+AH43/2+SUM($G73:AG73)","v":5694354.6555755418},{"$f":"SUM($G43:AH43)+AI43/2+SUM($G73:AH73)","v":5925253.8052097149},{"$f":"SUM($G43:AI43)+AJ43/2+SUM($G73:AI73)","v":6157292.0573154157},{"$f":"SUM($G43:AJ43)+AK43/2+SUM($G73:AJ73)","v":6415475.0314648384},{"$f":"SUM($G43:AK43)+AL43/2+SUM($G73:AK73)","v":6699931.7082867315},{"$f":"SUM($G43:AL43)+AM43/2+SUM($G73:AL73)","v":6985791.7047142796},{"$f":"SUM($G43:AM43)+AN43/2+SUM($G73:AM73)","v":7273061.9437908698},{"$f":"SUM($G43:AN43)+AO43/2+SUM($G73:AN73)","v":7553749.3827135721},{"$f":"SUM($G43:AO43)+AP43/2+SUM($G73:AO73)","v":7827821.5463349586},{"$f":"SUM($G43:AP43)+AQ43/2+SUM($G73:AP73)","v":8103245.7992968783},{"$f":"SUM($G43:AQ43)+AR43/2+SUM($G73:AQ73)","v":8380028.8119067429},{"$f":"SUM($G43:AR43)+AS43/2+SUM($G73:AR73)","v":8670677.2873788159},{"$f":"SUM($G43:AS43)+AT43/2+SUM($G73:AS73)","v":8975259.6286632176},{"$f":"SUM($G43:AT43)+AU43/2+SUM($G73:AT73)","v":9271247.5761646237},{"$f":"SUM($G43:AU43)+AV43/2+SUM($G73:AU73)","v":9485129.2308737021},{"$f":"SUM($G43:AV43)+AW43/2+SUM($G73:AV73)","v":9591759.5350793451},{"$f":"SUM($G43:AW43)+AX43/2+SUM($G73:AW73)","v":9664078.8821190707},{"$f":"SUM($G43:AX43)+AY43/2+SUM($G73:AX73)","v":9689078.8821190707},{"$f":"SUM($G43:AY43)+AZ43/2+SUM($G73:AY73)","v":9701578.8821190707},{"$f":"SUM($G43:AZ43)+BA43/2+SUM($G73:AZ73)","v":9701578.8821190707},{"$f":"SUM($G43:BA43)+BB43/2+SUM($G73:BA73)","v":9701578.8821190707},{"$f":"SUM($G43:BB43)+BC43/2+SUM($G73:BB73)","v":9701578.8821190707}]
[null,null,null,null,null,null,{"$f":"SUM(G49:G58)","v":0},0,0,0,0,0,0,0,0,1951036.3161720114,4415052.93600915,16196358.246170817,28539196.662529286,32925224.343040336,39564589.706407137,45911989.290566549,51961982.712674461,58037822.768998131,64143636.969599649,70279573.18692413,76445780.022920772,82642406.81264165,88869603.627858475,95127521.280697033,101416311.32728963,106738927.56251289,111083603.15389739,115544712.10319944,122319272.06138277,131062559.68202646,141174153.98353395,153689941.65026215,{"$f":"SUM(AM49:AM58)","v":165542473.86947963},176453478.58097851,188410310.91572079,201770721.28998116,216364817.64708787,228691609.43011659,237877307.64462897,246670821.97033298,255537237.00837716,262236328.40227568,267005521.64705074,270397745.04680943,271014939.04680943,271027439.04680943,271027439.04680943,271027439.04680943,271027439.04680943]
[]
[]
[null,null,null,null,null,null,5.9200000000000003E-2,"current 6.46% … projecting 5.92% due to rate case filing"]
[null,"Certificate of Occupancy",null,null,"In-service date","AFUDC CALCULATION (assumes no accrual/reversal timing)","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","Total"]
[null,"Is my definition of in-service",null,null,"2024-12-01",{"$f":"+F5","v":"Land Assumption"},{"$f":"G49*$G$62/12","v":0},{"$f":"IF(H$63<$E64,H49*$G$62/12,IF(H$63=$E64,H49*$G$62/12*50%,IF(H$63>$E64,0)))","v":0},0,0,0,0,0,0,0,246.66666666666666,494.55022222222232,29742.389403318521,59134.517924374893,59426.248212801809,59719.417703984967,60014.03349799128,60310.102729914717,60607.632570048961,60906.630224061206,61207.10293316657,61509.05797430352,61812.502660310092,62117.444340100956,62423.890398845455,62731.848258146427,63041.325376219953,63352.329248075963,63664.867405699799,63978.947418234595,64294.576892164543,64611.763471499231,64930.514837958624,65250.838711159216,65572.742848800932,65896.235046855014,66221.323139752843,33274.007500287807,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H64:BC64)","v":1566493.5076169667}]
[null,"Then moving will commence",null,null,"2024-12-01",{"$f":"+F6","v":"Hard Costs"},0,{"$f":"IF(H$63<$E65,H50*$G$62/12,IF(H$63=$E65,H50*$G$62/12*50%,IF(H$63>$E65,0)))","v":0},0,0,0,0,0,0,0,1.5416666666666667,4.6326055555555561,19024.345126409633,38136.346562366583,47427.387964963156,65867.165505145866,84397.91085497124,103020.07454852242,121734.10758296181,140540.46318037107,159439.59679872758,178431.96614293463,197518.03117590645,216698.25412970758,235973.09951674749,255343.03414103008,271354.54010945919,283991.04917399917,296689.8983499243,309451.39518178388,322275.8487313473,335163.5695850887,348114.86986170843,361130.06321969297,374209.46486491006,387353.3915582436,400562.16162326426,206903.14387696949,0,0,0,0,0,0,0,0,0,0,0,0,5760757.3536393801]
[null,"And any punch list spending afterwards does not earn any AFUDC",null,null,"2024-12-01","Soft Costs (excluding Int. Carry & Debt/Equity Fees)",0,{"$f":"IF(H$63<$E66,H51*$G$62/12,IF(H$63=$E66,H51*$G$62/12*50%,IF(H$63>$E66,0)))","v":0},0,0,0,0,0,0,0,5911.1718000000001,13164.53918088,14657.415374172342,17552.351690018259,20436.505891689016,20716.993054088016,20998.863953154851,21282.125415323746,21566.784300706011,21852.847503256158,22140.321950938887,22429.214605896854,22719.532464619278,23011.282558111401,23304.471952064749,23599.107747028273,24314.695061913615,25453.308740885721,26597.537730674088,27747.411583478748,28902.958147290574,30064.205407483878,31231.18148749413,32403.9146494991,33582.433295103292,34766.7659660258,35956.941344791536,18576.494127712918,0,0,0,0,0,0,0,0,0,0,0,0,664941.37698430114]
[null,"    (this includes the year 2025 spend for \"interior construction\")",null,null,"2025-06-30","FFE (pruely building & Interior design)",0,{"$f":"IF(H$63<$E67,H52*$G$62/12,IF(H$63=$E67,H52*$G$62/12*50%,IF(H$63>$E67,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,542.66666666666663,1630.6771555555558,3662.8216295229631,11475.018016228611,29090.348105108671,41859.247155760546,44824.472775062291,50270.993507419269,59950.499342055868,70535.252755476671,79673.604035737037,87993.704515646663,99068.184157923853,115328.29201643627,133975.03792371738,153897.40691080771,0,0,0,0,0,0,983778.22666912607]
[null,null,null,null,"2025-06-30","LEED Design Costs",0,{"$f":"IF(H$63<$E68,H53*$G$62/12,IF(H$63=$E68,H53*$G$62/12*50%,IF(H$63>$E68,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197.33333333333334,592.97351111111118,990.56551376592597,1390.1189703005048,1791.6435572206537,2195.1489987696091,2600.6450671635389,3008.1415828282129,3417.6484146368316,3829.1754801490401,4242.732745851109,4658.3302273973077,5075.9779898524675,5495.6861479357403,5917.4648662655563,6341.3243596057991,6767.2748931131873,7195.3267825858793,0,0,0,0,0,0,65707.512441885818]
[null,null,null,null,"2025-06-30","Capital Plug",0,{"$f":"IF(H$63<$E69,H54*$G$62/12,IF(H$63=$E69,H54*$G$62/12*50%,IF(H$63>$E69,0)))","v":0},0,0,0,0,0,0,0,357.0509431152559,1072.9142806651364,1792.3092106802626,2515.2531556834642,3172.4302925548841,3763.5161717077394,4357.5180745310836,4954.4503867416888,5554.3275650258656,6157.1641373895791,6762.9747035102855,7371.7739350905222,7983.5765762132214,8598.3974436987919,9216.251427463958,9837.1534908823651,10620.337643746649,11566.604477698073,12517.539561363657,13473.165924775329,14433.506711579828,15398.585179599229,16368.424701394193,17343.048764830015,18322.480973645452,19306.745048024375,20295.864825170236,21289.86425988335,22196.637975137983,23015.755657384794,23838.91432019736,24666.133899079799,25497.434427884727,26332.836039298429,0,0,0,0,0,0,419950.94218564767]
[null,null,null,null,"2024-12-01","Parking Garage (1,000 Spaces)",0,{"$f":"IF(H$63<$E70,H55*$G$62/12,IF(H$63=$E70,H55*$G$62/12*50%,IF(H$63>$E70,0)))","v":0},0,0,0,0,0,0,0,31.326666666666668,94.134544888888897,125.92560864367408,126.5468416463162,3148.2622505095492,9205.9767220565082,15293.576740551987,21411.208919138709,27559.02141647313,33737.163122127728,39945.783660196896,46185.033392920537,52455.063424325614,58756.025603885617,65088.072530198122,71451.35755468042,76114.556474172408,79069.281375000559,82038.582096450555,85022.53136812638,88021.201456209121,91034.664983393101,94062.994930644505,97106.26463896902,100164.54781118792,103237.91851372311,106326.45117839082,54715.110302102112,0,0,0,0,0,0,0,0,0,0,0,0,1501528.5841272799]
[null,null,null,null,"2024-12-01","Developer Profit",0,{"$f":"IF(H$63<$E71,H56*$G$62/12,IF(H$63=$E71,H56*$G$62/12*50%,IF(H$63>$E71,0)))","v":0},0,0,0,0,0,0,0,0,0,6211.0370666666668,13770.751449528891,18038.676995568789,23891.576107635814,28171.398549766818,30870.382782612334,33582.682004339891,36308.361902227967,39047.488487612289,41800.128097484514,44566.347396098769,47346.21337658618,50139.793362577337,52947.155009832728,55257.217885659011,57067.5294716727,58886.772750399621,60714.990962634918,62552.228384717258,64398.529511415196,66253.939057004856,68118.501956352731,69992.263366004074,71875.268665276366,73767.563457358396,37834.596785207345,0,0,0,0,0,0,0,0,0,0,0,0,1213411.3948422414]
[null,null,null,null,"2025-06-30","Interior Construction Costs (less TI Allow)",0,{"$f":"IF(H$63<$E72,H57*$G$62/12,IF(H$63=$E72,H57*$G$62/12*50%,IF(H$63>$E72,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10801.25149889718,30264.534771855586,50467.997676730069,72497.797665268605,95992.944667083924,124537.33439410821,155689.20977711916,189461.43441201965,228333.60202178557,267397.53899175971,301720.85805078578,331280.17215050291,356049.75886644539,368139.46327685326,369955.61796235229,0,0,0,0,0,0,2952589.5161835672]
[null,null,null,null,"2025-06-30","Interior Soft Costs",0,{"$f":"IF(H$63<$E73,H58*$G$62/12,IF(H$63=$E73,H58*$G$62/12*50%,IF(H$63>$E73,0)))","v":0},0,0,0,0,0,0,0,3077.3547500000004,6950.1569834333341,8348.6122245516035,9557.6025781927256,10781.595150911809,12020.663953656307,13265.845495827678,14497.436600273764,15715.370220835111,16939.312313924569,18169.292521339928,19405.340631111871,20647.486578225358,21895.7604453446,23150.192463541636,24410.813013028441,25678.703423892715,26919.366227450588,28092.149634172674,29231.252105701264,30375.97414942272,31649.676821893201,33052.996427547878,34463.239076590449,35880.438922701629,37265.163621386957,38617.252961919126,39976.0126098646,41341.475472073267,42775.341284402159,44277.947501405208,45738.154709078808,46793.304205643595,47319.347039724766,0,0,0,0,0,0,898280.63211907062]
[null,null,null,null,null,null,{"$f":"SUM(G64:G73)","v":0},0,0,0,0,0,0,0,0,9625.1124931152553,21780.927817645137,79902.034014442703,140793.37020181111,162431.106758999,195185.30921827519,226499.14716679492,256345.78138252738,286319.9256603907,316441.94238335826,346712.56105549238,377132.51477974252,407702.54027569876,438423.37789743522,469295.77165143879,500320.4692146288,526578.70930839679,548012.44222589384,570020.5797091173,603441.74216948845,646575.29443133052,696459.15965210076,758203.71214129345,{"$f":"SUM(AM64:AM73)","v":816676.20442276611},870503.82766616065,929490.86718422268,995402.2250305739,716096.41446668725,415685.23446456046,461001.34565615514,504382.68299629487,548123.66385064612,581172.51472721214,604700.53473476914,0,0,0,0,0,0,16027439.046809465]
[]
[]
[]
[null,null,null,null,null,"AFUDC by Year",2021,2022,2023,2024,2025,"Total"]
[null,null,null,null,null,{"$f":"+F5","v":"Land Assumption"},null,{"$f":"SUM(H64:S64)","v":89618.124216582306},{"$f":"SUM(T64:AE64)","v":732785.91150367598},{"$f":"SUM(AF64:AQ64)","v":744089.47189670859},{"$f":"SUM(AR64:BC64)","v":0},{"$f":"SUM(G79:K79)","v":1566493.507616967}]
[null,null,null,null,null,{"$f":"+F6","v":"Hard Costs"},null,57166.865960998439,1806391.0915419895,3897199.396136391,0,5760757.3536393791]
[null,null,null,null,null,"Soft Costs (excluding Int. Carry & Debt/Equity Fees)",null,51285.478045070602,264058.05139687721,349597.84754235338,0,664941.37698430126]
[null,null,null,null,null,"FFE (pruely building & Interior design)",null,0,0,313841.99710885715,669936.22956026893,983778.22666912607]
[null,null,null,null,null,"LEED Design Costs",null,0,0,28914.45740252718,36793.055039358631,65707.512441885803]
[null,null,null,null,null,"Capital Plug",null,5737.5275901441191,77729.534204809985,190936.16807171039,145547.71231898307,419950.94218564755]
[null,null,null,null,null,"Parking Garage (1,000 Spaces)",null,377.93366184554583,444236.54533706489,1056914.1051283695,0,1501528.5841272799]
[null,null,null,null,null,"Developer Profit",null,19981.788516195556,446710.20407234342,746719.40225370252,0,1213411.3948422414]
[null,null,null,null,null,"Interior Construction Costs (less TI Allow)",null,0,0,958046.106884868,1994543.4092986993,2952589.5161835672]
[null,null,null,null,null,"Interior Soft Costs",null,27933.726536177659,210899.10938802108,391202.22598254384,268245.57021232782,898280.63211907051]
[null,null,null,null,null,null,{"$f":"SUM(G79:G88)","v":0},252101.44452701419,3982810.4474447821,8677461.1784080304,3115065.976429638,16027439.046809465]

{"sheet":"CAPEX --->","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Capex","index":9,"n_rows":83,"n_cols":37,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Input Data'!C9","v":"Project Tampa - Midtown (Updated Costs Sept 2022)"},{"$f":"IF(Financials!D175=0,\"All checks OK\",\"Press D&E Macro\")","v":"All checks OK"},null,null,null,null,"Maintenance Capital Multiplier",null,1,"<---  used to increase Maintenance Capex over provided figures (use whole numbers)"]
["Capex Spend",null,null,null,null,null,null,"Cost Escalator",0,"<---  used to increase capex over provided figures (use %)"]
[null,null,null,null,null,null,1,{"$f":"+G3+1","v":2},{"$f":"+H3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"+Z3+1","v":21},22,23,24,25,26,27,28,29,30]
["Description","In-Service Year\nLeave Blank for Annual","Year 1\nMonths in service","Book Life","Tax Life","ITC",{"$f":"+'Input Data'!C15","v":2022},{"$f":"+G4+1","v":2023},{"$f":"+H4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"+Z4+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,"Total"]
["CAPEX SPEND BY YEAR"]
["Land Assumption",2024,null,null,null,null,{"$f":"+'Capital Costs'!D12*(1+$I$2)","v":11956243},{"$f":"+'Capital Costs'!E12*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!F12*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!G12*(1+$I$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G6:AJ6)","v":11956243}]
["Midtown Building",2024,null,{"$f":"43*0+60","v":60},39,null,{"$f":"+'Capital Costs'!D17*(1+$I$2)","v":14836677},{"$f":"+'Capital Costs'!E17*(1+$I$2)","v":52247328.296666667},{"$f":"+'Capital Costs'!F17*(1+$I$2)","v":33687312.416666664},{"$f":"+'Capital Costs'!G17*(1+$I$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G7:AJ7)","v":100771317.71333334}]
["Furniture, Fixtures & Equipment - Building",2025,6,7,7,null,{"$f":"+'Capital Costs'!D19*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!E19*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!F19*(1+$I$2)","v":15007796.25},{"$f":"+'Capital Costs'!G19*(1+$I$2)","v":17416151.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32423948]
["LEED Design Costs",2025,6,{"$f":"43*0+60","v":60},39,null,{"$f":"+'Capital Costs'!D22*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!E22*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!F22*(1+$I$2)","v":960000},{"$f":"+'Capital Costs'!G22*(1+$I$2)","v":524388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484388]
["Capital Plug",2025,6,60,39,null,{"$f":"+'Capital Costs'!D27*(1+$I$2)","v":579001.52937609062},{"$f":"+'Capital Costs'!E27*(1+$I$2)","v":1399707.2992935854},{"$f":"+'Capital Costs'!F27*(1+$I$2)","v":2174286.0849136435},{"$f":"+'Capital Costs'!G27*(1+$I$2)","v":863044.38028718892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5016039.2938705087]
["Parking Garage (1,000 Spaces)",2024,null,60,39,null,{"$f":"+'Capital Costs'!D28*(1+$I$2)","v":25400},{"$f":"+'Capital Costs'!E28*(1+$I$2)","v":14697203.666666668},{"$f":"+'Capital Costs'!F28*(1+$I$2)","v":6273792.333333333},{"$f":"+'Capital Costs'!G28*(1+$I$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20996396]
["Interior Costs - Soft Costs",2025,6,60,39,null,{"$f":"+'Capital Costs'!D21*(1+$I$2)","v":2037334.25},{"$f":"+'Capital Costs'!E21*(1+$I$2)","v":2812572},{"$f":"+'Capital Costs'!F21*(1+$I$2)","v":2781684},{"$f":"+'Capital Costs'!G21*(1+$I$2)","v":1171708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8803298.25]
["Interior Costs - Construction",2025,6,60,39,null,{"$f":"+'Capital Costs'!D20*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!E20*(1+$I$2)","v":0},{"$f":"+'Capital Costs'!F20*(1+$I$2)","v":49649141.742796153},{"$f":"+'Capital Costs'!G20*(1+$I$2)","v":23899228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73548369.742796153]
["Maintenance Capital",null,6,60,39,null,{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,G4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,H4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,I4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,J4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,K4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,L4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,M4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,N4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,O4,'Assumption Support'!$K$77:$K$102)*$I$1","v":0},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,P4,'Assumption Support'!$K$77:$K$102)*$I$1","v":26500},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,Q4,'Assumption Support'!$K$77:$K$102)*$I$1","v":27295},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,R4,'Assumption Support'!$K$77:$K$102)*$I$1","v":28364.72309090909},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,S4,'Assumption Support'!$K$77:$K$102)*$I$1","v":29215.671818181818},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,T4,'Assumption Support'!$K$77:$K$102)*$I$1","v":30092.137636363637},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,U4,'Assumption Support'!$K$77:$K$102)*$I$1","v":30994.90109090909},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,V4,'Assumption Support'!$K$77:$K$102)*$I$1","v":66841.190909090918},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,W4,'Assumption Support'!$K$77:$K$102)*$I$1","v":68846.431454545454},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,X4,'Assumption Support'!$K$77:$K$102)*$I$1","v":70911.822181818177},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,Y4,'Assumption Support'!$K$77:$K$102)*$I$1","v":73039.174727272723},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,Z4,'Assumption Support'!$K$77:$K$102)*$I$1","v":75230.348909090899},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AA4,'Assumption Support'!$K$77:$K$102)*$I$1","v":77487.262363636371},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AB4,'Assumption Support'!$K$77:$K$102)*$I$1","v":79811.880909090905},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AC4,'Assumption Support'!$K$77:$K$102)*$I$1","v":82206.23781818182},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AD4,'Assumption Support'!$K$77:$K$102)*$I$1","v":84672.424181818176},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AE4,'Assumption Support'!$K$77:$K$102)*$I$1","v":87212.588909090904},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AF4,'Assumption Support'!$K$77:$K$102)*$I$1","v":89828.967636363639},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AG4,'Assumption Support'!$K$77:$K$102)*$I$1","v":92523.844181818175},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AH4,'Assumption Support'!$K$77:$K$102)*$I$1","v":95299.560181818175},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AI4,'Assumption Support'!$K$77:$K$102)*$I$1","v":98158.543999999994},{"$f":"SUMIF('Assumption Support'!$I$77:$I$102,AJ4,'Assumption Support'!$K$77:$K$102)*$I$1","v":101103.3010909091},1415636.013090909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,null,{"$f":"IFERROR(IF(D$6=0,0,$AK$6/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$6)+IF(D$7=0,0,$AK$7/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$7)+IF(D$8=0,0,$AK$8/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$8)+IF(D$9=0,0,$AK$9/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$9)+IF(D$10=0,0,$AK$10/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$10)+IF(D$11=0,0,$AK$11/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$11)+IF(D$12=0,0,$AK$12/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$12)+IF(D$13=0,0,$AK$13/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$13)+IF(D14=0,0,$AK$14/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$14)+IF(D$15=0,0,$AK$15/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*D$15),0)","v":52.97032843443256},{"$f":"IFERROR(IF(E$6=0,0,$AK$6/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$6)+IF(E$7=0,0,$AK$7/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$7)+IF(E$8=0,0,$AK$8/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$8)+IF(E$9=0,0,$AK$9/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$9)+IF(E$10=0,0,$AK$10/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$10)+IF(E$11=0,0,$AK$11/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$11)+IF(E$12=0,0,$AK$12/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$12)+IF(E$13=0,0,$AK$13/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$13)+IF(E14=0,0,$AK$14/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$14)+IF(E$15=0,0,$AK$15/SUMIF($D$6:$D$15,\">0\",$AK$6:$AK$15)*E$15),0)","v":34.755669998147958},null,{"$f":"SUM(G6:G15)","v":29434655.77937609},{"$f":"SUM(H6:H15)","v":71156811.262626916},{"$f":"SUM(I6:I15)","v":110534012.82770979},43874520.130287185,0,0,0,0,0,26500,27295,28364.72309090909,29215.671818181818,30092.137636363637,30994.90109090909,66841.190909090918,68846.431454545454,70911.822181818177,73039.174727272723,75230.348909090899,77487.262363636371,79811.880909090905,82206.23781818182,84672.424181818176,87212.588909090904,{"$f":"SUM(AF6:AF15)","v":89828.967636363639},92523.844181818175,95299.560181818175,98158.543999999994,101103.3010909091,256415636.01309091]
[null,null,null,null,null,null,{"$f":"+G16-'Monthly Capex AFUDC Calcs'!G29","v":0},{"$f":"+H16-'Monthly Capex AFUDC Calcs'!H29","v":0},{"$f":"+I16-'Monthly Capex AFUDC Calcs'!I29","v":0},{"$f":"+J16-'Monthly Capex AFUDC Calcs'!J29","v":0}]
["David's AFUDC Calculation Toggle",1]
["AFUDC BY YEAR"]
[{"$f":"+A6","v":"Land Assumption"},2024,{"$f":"+C6","v":0},0,0,0,{"$f":"G60*$B$18*(1+$I$2)+G73*(1-$B$18)","v":89618.124216582306},732785.91150367598,744089.47189670859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ60+AJ73","v":0},{"$f":"SUM(G20:AJ20)","v":1566493.507616967}]
["Midtown Building",2024,{"$f":"+C7","v":0},60,39,0,{"$f":"G61*$B$18*(1+$I$2)+G74*(1-$B$18)","v":128434.13252226458},2517159.3470112104,4993516.6459324462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G21:AJ21)","v":7639110.1254659211}]
["Furniture, Fixtures & Equipment - Building",2025,{"$f":"+C8","v":6},7,7,0,{"$f":"G62*$B$18*(1+$I$2)+G75*(1-$B$18)","v":0},0,313841.99710885715,669936.22956026893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,983778.22666912607]
["LEED Design Costs",2025,{"$f":"+C9","v":6},60,39,0,{"$f":"G63*$B$18*(1+$I$2)+G76*(1-$B$18)","v":0},0,28914.45740252718,36793.055039358631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65707.512441885803]
["Capital Plug",2025,{"$f":"+C10","v":6},60,39,0,{"$f":"G64*$B$18*(1+$I$2)+G77*(1-$B$18)","v":5737.5275901441191},77729.534204809985,190936.16807171039,145547.71231898307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419950.94218564755]
[{"$f":"+A11","v":"Parking Garage (1,000 Spaces)"},2024,{"$f":"+C11","v":0},60,39,0,{"$f":"G65*$B$18*(1+$I$2)+G78*(1-$B$18)","v":377.93366184554583},444236.54533706489,1056914.1051283695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1501528.5841272799]
["Interior Costs - Soft Costs",2025,{"$f":"+C12","v":6},60,39,0,{"$f":"G66*$B$18*(1+$I$2)+G79*(1-$B$18)","v":27933.726536177659},210899.10938802108,391202.22598254384,268245.57021232782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,898280.63211907051]
["Interior Costs - Construction",2025,{"$f":"+C13","v":6},60,39,0,{"$f":"G67*$B$18*(1+$I$2)+G80*(1-$B$18)","v":0},0,958046.106884868,1994543.4092986993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2952589.5161835672]
[{"$f":"+A14","v":"Maintenance Capital"},{"$f":"+B14","v":0},6,60,39,0,{"$f":"G68*$B$18*(1+$I$2)+G81*(1-$B$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A15","v":0},{"$f":"+B15","v":0},0,0,0,0,{"$f":"G69*$B$18*(1+$I$2)+G82*(1-$B$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ69+AJ82","v":0},0]
["Total",null,null,null,null,null,{"$f":"SUM(G20:G29)","v":252101.44452701419},3982810.4474447821,8677461.1784080323,3115065.9764296375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK20:AK29)","v":16027439.046809465}]
[]
["CWIP BY YEAR"]
[{"$f":"+A6","v":"Land Assumption"},{"$f":"+B6","v":2024},null,null,null,null,{"$f":"(G6+G20)*IF($B33<=G$4,0,1)","v":12045861.124216583},{"$f":"(G33+H6+H20)*IF($B33<=H$4,0,1)","v":12778647.035720259},{"$f":"(H33+I6+I20)*IF($B33<=I$4,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A7","v":"Midtown Building"},2024,null,null,null,null,{"$f":"(G7+G21)*IF($B34<=G$4,0,1)","v":14965111.132522264},{"$f":"(G34+H7+H21)*IF($B34<=H$4,0,1)","v":69729598.776200145},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Furniture, Fixtures & Equipment - Building",2025,null,null,null,null,0,0,15321638.247108858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LEED Design Costs",2025,null,null,null,null,0,0,988914.45740252722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Plug",2025,null,null,null,null,584739.0569662347,2062175.89046463,4427398.1434499836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Parking Garage (1,000 Spaces)",2024,null,null,null,null,25777.933661845545,15167218.145665579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interior Costs - Soft Costs",2025,null,null,null,null,2065267.9765361776,5088739.0859241979,8261625.3119067419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interior Costs - Construction",2025,null,null,null,null,0,0,50607187.84968102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Capital",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Z42+AA15+AA29)*IF($B42<=AA$4,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,{"$f":"SUM(G33:G42)","v":29686757.223903105},{"$f":"SUM(H33:H42)","v":104826378.93397482},{"$f":"SUM(I33:I42)","v":79606764.009549141},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CWIP (excluding capex earning AFUDC)"]
[{"$f":"+A33","v":"Land Assumption"},null,null,null,null,null,{"$f":"G33*IF(G20>0,0,1)","v":0},{"$f":"H33*IF(H20>0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A34","v":"Midtown Building"},null,null,null,null,null,{"$f":"G34*IF(G21>0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Furniture, Fixtures & Equipment - Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LEED Design Costs",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Plug",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Parking Garage (1,000 Spaces)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interior Costs - Soft Costs",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interior Costs - Construction",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Capital",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"Q42*IF(Q29>0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,null,null,null,{"$f":"SUM(G46:G55)","v":0},{"$f":"SUM(H46:H55)","v":0},{"$f":"SUM(I46:I55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Variance",null,null,null,null,null,{"$f":"+G56-G43","v":-29686757.223903105},{"$f":"+H56-H43","v":-104826378.93397482},-79606764.009549141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["AFUDC Inputs"]
[{"$f":"A6","v":"Land Assumption"},{"$f":"B6","v":2024},0,0,0,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$79","v":89618.124216582306},{"$f":"+'Monthly Capex AFUDC Calcs'!I$79","v":732785.91150367598},{"$f":"+'Monthly Capex AFUDC Calcs'!J$79","v":744089.47189670859},{"$f":"+'Monthly Capex AFUDC Calcs'!K$79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G60:AJ60)","v":1566493.507616967}]
[{"$f":"A7","v":"Midtown Building"},2024,0,60,39,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$80+'Monthly Capex AFUDC Calcs'!H$81+'Monthly Capex AFUDC Calcs'!H$86","v":128434.13252226458},{"$f":"+'Monthly Capex AFUDC Calcs'!I$80+'Monthly Capex AFUDC Calcs'!I$81+'Monthly Capex AFUDC Calcs'!I$86","v":2517159.3470112104},{"$f":"+'Monthly Capex AFUDC Calcs'!J$80+'Monthly Capex AFUDC Calcs'!J$81+'Monthly Capex AFUDC Calcs'!J$86","v":4993516.6459324462},{"$f":"+'Monthly Capex AFUDC Calcs'!K$80+'Monthly Capex AFUDC Calcs'!K$81+'Monthly Capex AFUDC Calcs'!K$86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G61:AJ61)","v":7639110.1254659211}]
["Furniture, Fixtures & Equipment - Building",2025,6,7,7,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$82","v":0},{"$f":"+'Monthly Capex AFUDC Calcs'!I$82","v":0},{"$f":"+'Monthly Capex AFUDC Calcs'!J$82","v":313841.99710885715},{"$f":"+'Monthly Capex AFUDC Calcs'!K$82","v":669936.22956026893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983778.22666912607]
["LEED Design Costs",2025,6,60,39,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$83","v":0},{"$f":"+'Monthly Capex AFUDC Calcs'!I$83","v":0},{"$f":"+'Monthly Capex AFUDC Calcs'!J$83","v":28914.45740252718},{"$f":"+'Monthly Capex AFUDC Calcs'!K$83","v":36793.055039358631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65707.512441885803]
["Capital Plug",2025,6,60,39,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$84","v":5737.5275901441191},{"$f":"+'Monthly Capex AFUDC Calcs'!I$84","v":77729.534204809985},{"$f":"+'Monthly Capex AFUDC Calcs'!J$84","v":190936.16807171039},{"$f":"+'Monthly Capex AFUDC Calcs'!K$84","v":145547.71231898307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419950.94218564755]
["Parking Garage (1,000 Spaces)",2024,0,60,39,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$85","v":377.93366184554583},{"$f":"+'Monthly Capex AFUDC Calcs'!I$85","v":444236.54533706489},{"$f":"+'Monthly Capex AFUDC Calcs'!J$85","v":1056914.1051283695},{"$f":"+'Monthly Capex AFUDC Calcs'!K$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1501528.5841272799]
["Interior Costs - Soft Costs",2025,6,60,39,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$88","v":27933.726536177659},{"$f":"+'Monthly Capex AFUDC Calcs'!I$88","v":210899.10938802108},{"$f":"+'Monthly Capex AFUDC Calcs'!J$88","v":391202.22598254384},{"$f":"+'Monthly Capex AFUDC Calcs'!K$88","v":268245.57021232782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898280.63211907051]
["Interior Costs - Construction",2025,6,60,39,0,{"$f":"+'Monthly Capex AFUDC Calcs'!H$87","v":0},{"$f":"+'Monthly Capex AFUDC Calcs'!I$87","v":0},{"$f":"+'Monthly Capex AFUDC Calcs'!J$87","v":958046.106884868},{"$f":"+'Monthly Capex AFUDC Calcs'!K$87","v":1994543.4092986993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2952589.5161835672]
["Maintenance Capital",0,6,60,39,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,null,null,null,null,{"$f":"SUM(G60:G69)","v":252101.44452701419},3982810.4474447821,8677461.1784080323,3115065.9764296375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16027439.046809465]
[]
["AFUDC Calculation"]
[{"$f":"A6","v":"Land Assumption"},{"$f":"B6","v":2024},0,0,0,0,{"$f":"(IF(G$4<=$B73,((SUM($G6:G6))*(1-'Input Data'!$C$48))*(1-($C73/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":799092.07063323713},{"$f":"(IF(H$4<=$B73,((SUM($G6:H6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":799092.07063323713},{"$f":"(IF(I$4<=$B73,((SUM($G6:I6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":799092.07063323713},{"$f":"(IF(J$4<=$B73,((SUM($G6:J6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(K$4<=$B73,((SUM($G6:K6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B73,((SUM($G6:L6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B73,((SUM($G6:M6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B73,((SUM($G6:N6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B73,((SUM($G6:O6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B73,((SUM($G6:P6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B73,((SUM($G6:Q6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B73,((SUM($G6:R6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B73,((SUM($G6:S6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B73,((SUM($G6:T6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B73,((SUM($G6:U6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B73,((SUM($G6:V6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B73,((SUM($G6:W6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B73,((SUM($G6:X6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B73,((SUM($G6:Y6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B73,((SUM($G6:Z6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B73,((SUM($G6:AA6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B73,((SUM($G6:AB6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B73,((SUM($G6:AC6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B73,((SUM($G6:AD6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B73,((SUM($G6:AE6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B73,((SUM($G6:AF6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B73,((SUM($G6:AG6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B73,((SUM($G6:AH6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B73,((SUM($G6:AI6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B73,((SUM($G6:AJ6))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"SUM(G73:AJ73)","v":2397276.2118997113}]
["Midtown Building",2024,0,60,39,0,{"$f":"(IF(G$4<=$B74,((SUM($G7:G7))*(1-'Input Data'!$C$48))*(1-($C74/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":991605.050620544},{"$f":"(IF(H$4<=$B74,((SUM($G7:H7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":4483540.2474577017},{"$f":"(IF(I$4<=$B74,((SUM($G7:I7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":6735022.1078634271},{"$f":"(IF(J$4<=$B74,((SUM($G7:J7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(K$4<=$B74,((SUM($G7:K7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B74,((SUM($G7:L7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B74,((SUM($G7:M7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B74,((SUM($G7:N7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B74,((SUM($G7:O7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B74,((SUM($G7:P7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B74,((SUM($G7:Q7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B74,((SUM($G7:R7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B74,((SUM($G7:S7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B74,((SUM($G7:T7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B74,((SUM($G7:U7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B74,((SUM($G7:V7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B74,((SUM($G7:W7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B74,((SUM($G7:X7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B74,((SUM($G7:Y7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B74,((SUM($G7:Z7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B74,((SUM($G7:AA7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B74,((SUM($G7:AB7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B74,((SUM($G7:AC7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B74,((SUM($G7:AD7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B74,((SUM($G7:AE7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B74,((SUM($G7:AF7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B74,((SUM($G7:AG7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B74,((SUM($G7:AH7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B74,((SUM($G7:AI7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B74,((SUM($G7:AJ7))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"SUM(G74:AJ74)","v":12210167.405941673}]
["Furniture, Fixtures & Equipment - Building",2025,6,7,7,0,{"$f":"(IF(G$4<=$B75,((SUM($G8:G8))*(1-'Input Data'!$C$48))*(1-($C75/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(H$4<=$B75,((SUM($G8:H8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(I$4<=$B75,((SUM($G8:I8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":1003041.7565998142},{"$f":"(IF(J$4<=$B75,((SUM($G8:J8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":2167045.2620797693},{"$f":"(IF(K$4<=$B75,((SUM($G8:K8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B75,((SUM($G8:L8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B75,((SUM($G8:M8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B75,((SUM($G8:N8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B75,((SUM($G8:O8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B75,((SUM($G8:P8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B75,((SUM($G8:Q8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B75,((SUM($G8:R8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B75,((SUM($G8:S8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B75,((SUM($G8:T8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B75,((SUM($G8:U8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B75,((SUM($G8:V8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B75,((SUM($G8:W8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B75,((SUM($G8:X8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B75,((SUM($G8:Y8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B75,((SUM($G8:Z8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B75,((SUM($G8:AA8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B75,((SUM($G8:AB8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B75,((SUM($G8:AC8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B75,((SUM($G8:AD8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B75,((SUM($G8:AE8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B75,((SUM($G8:AF8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B75,((SUM($G8:AG8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B75,((SUM($G8:AH8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B75,((SUM($G8:AI8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B75,((SUM($G8:AJ8))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},3170087.0186795834]
["LEED Design Costs",2025,6,60,39,0,{"$f":"(IF(G$4<=$B76,((SUM($G9:G9))*(1-'Input Data'!$C$48))*(1-($C76/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(H$4<=$B76,((SUM($G9:H9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(I$4<=$B76,((SUM($G9:I9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":64161.324573940801},{"$f":"(IF(J$4<=$B76,((SUM($G9:J9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":99208.646105898792},{"$f":"(IF(K$4<=$B76,((SUM($G9:K9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B76,((SUM($G9:L9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B76,((SUM($G9:M9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B76,((SUM($G9:N9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B76,((SUM($G9:O9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B76,((SUM($G9:P9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B76,((SUM($G9:Q9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B76,((SUM($G9:R9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B76,((SUM($G9:S9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B76,((SUM($G9:T9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B76,((SUM($G9:U9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B76,((SUM($G9:V9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B76,((SUM($G9:W9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B76,((SUM($G9:X9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B76,((SUM($G9:Y9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B76,((SUM($G9:Z9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B76,((SUM($G9:AA9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B76,((SUM($G9:AB9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B76,((SUM($G9:AC9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B76,((SUM($G9:AD9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B76,((SUM($G9:AE9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B76,((SUM($G9:AF9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B76,((SUM($G9:AG9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B76,((SUM($G9:AH9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B76,((SUM($G9:AI9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B76,((SUM($G9:AJ9))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},163369.97067983961]
["Capital Plug",2025,6,60,39,0,{"$f":"(IF(G$4<=$B77,((SUM($G10:G10))*(1-'Input Data'!$C$48))*(1-($C77/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":19348.70054953514},{"$f":"(IF(H$4<=$B77,((SUM($G10:H10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":132246.43686833052},{"$f":"(IF(I$4<=$B77,((SUM($G10:I10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":277564.22354619228},{"$f":"(IF(J$4<=$B77,((SUM($G10:J10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":335245.54709340265},{"$f":"(IF(K$4<=$B77,((SUM($G10:K10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B77,((SUM($G10:L10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B77,((SUM($G10:M10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B77,((SUM($G10:N10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B77,((SUM($G10:O10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B77,((SUM($G10:P10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B77,((SUM($G10:Q10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B77,((SUM($G10:R10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B77,((SUM($G10:S10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B77,((SUM($G10:T10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B77,((SUM($G10:U10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B77,((SUM($G10:V10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B77,((SUM($G10:W10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B77,((SUM($G10:X10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B77,((SUM($G10:Y10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B77,((SUM($G10:Z10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B77,((SUM($G10:AA10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B77,((SUM($G10:AB10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B77,((SUM($G10:AC10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B77,((SUM($G10:AD10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B77,((SUM($G10:AE10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B77,((SUM($G10:AF10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B77,((SUM($G10:AG10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B77,((SUM($G10:AH10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B77,((SUM($G10:AI10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B77,((SUM($G10:AJ10))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},764404.90805746056]
["Parking Garage (1,000 Spaces)",2024,0,60,39,0,{"$f":"(IF(G$4<=$B78,((SUM($G11:G11))*(1-'Input Data'!$C$48))*(1-($C78/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":1697.601712685517},{"$f":"(IF(H$4<=$B78,((SUM($G11:H11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":983980.99211509491},{"$f":"(IF(I$4<=$B78,((SUM($G11:I11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":1403288.1027489505},{"$f":"(IF(J$4<=$B78,((SUM($G11:J11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(K$4<=$B78,((SUM($G11:K11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B78,((SUM($G11:L11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B78,((SUM($G11:M11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B78,((SUM($G11:N11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B78,((SUM($G11:O11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B78,((SUM($G11:P11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B78,((SUM($G11:Q11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B78,((SUM($G11:R11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B78,((SUM($G11:S11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B78,((SUM($G11:T11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B78,((SUM($G11:U11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B78,((SUM($G11:V11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B78,((SUM($G11:W11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B78,((SUM($G11:X11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B78,((SUM($G11:Y11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B78,((SUM($G11:Z11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B78,((SUM($G11:AA11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B78,((SUM($G11:AB11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B78,((SUM($G11:AC11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B78,((SUM($G11:AD11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B78,((SUM($G11:AE11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B78,((SUM($G11:AF11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B78,((SUM($G11:AG11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B78,((SUM($G11:AH11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B78,((SUM($G11:AI11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B78,((SUM($G11:AJ11))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},2388966.6965767308]
["Interior Costs - Soft Costs",2025,6,60,39,0,{"$f":"(IF(G$4<=$B79,((SUM($G12:G12))*(1-'Input Data'!$C$48))*(1-($C79/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":68082.325041591801},{"$f":"(IF(H$4<=$B79,((SUM($G12:H12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":324142.09277024388},{"$f":"(IF(I$4<=$B79,((SUM($G12:I12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":510055.1448391375},{"$f":"(IF(J$4<=$B79,((SUM($G12:J12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":588365.91285359906},{"$f":"(IF(K$4<=$B79,((SUM($G12:K12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B79,((SUM($G12:L12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B79,((SUM($G12:M12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B79,((SUM($G12:N12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B79,((SUM($G12:O12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B79,((SUM($G12:P12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B79,((SUM($G12:Q12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B79,((SUM($G12:R12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B79,((SUM($G12:S12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B79,((SUM($G12:T12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B79,((SUM($G12:U12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B79,((SUM($G12:V12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B79,((SUM($G12:W12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B79,((SUM($G12:X12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B79,((SUM($G12:Y12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B79,((SUM($G12:Z12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B79,((SUM($G12:AA12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B79,((SUM($G12:AB12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B79,((SUM($G12:AC12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B79,((SUM($G12:AD12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B79,((SUM($G12:AE12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B79,((SUM($G12:AF12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B79,((SUM($G12:AG12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B79,((SUM($G12:AH12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B79,((SUM($G12:AI12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B79,((SUM($G12:AJ12))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},1490645.4755045723]
["Interior Costs - Construction",2025,6,60,39,0,{"$f":"(IF(G$4<=$B80,((SUM($G13:G13))*(1-'Input Data'!$C$48))*(1-($C80/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(H$4<=$B80,((SUM($G13:H13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(I$4<=$B80,((SUM($G13:I13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":3318286.1439345172},{"$f":"(IF(J$4<=$B80,((SUM($G13:J13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":4915584.190574741},{"$f":"(IF(K$4<=$B80,((SUM($G13:K13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B80,((SUM($G13:L13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B80,((SUM($G13:M13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B80,((SUM($G13:N13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B80,((SUM($G13:O13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B80,((SUM($G13:P13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B80,((SUM($G13:Q13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B80,((SUM($G13:R13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B80,((SUM($G13:S13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B80,((SUM($G13:T13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B80,((SUM($G13:U13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B80,((SUM($G13:V13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B80,((SUM($G13:W13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B80,((SUM($G13:X13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B80,((SUM($G13:Y13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B80,((SUM($G13:Z13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B80,((SUM($G13:AA13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B80,((SUM($G13:AB13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B80,((SUM($G13:AC13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B80,((SUM($G13:AD13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B80,((SUM($G13:AE13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B80,((SUM($G13:AF13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B80,((SUM($G13:AG13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B80,((SUM($G13:AH13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B80,((SUM($G13:AI13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B80,((SUM($G13:AJ13))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},8233870.3345092582]
["Maintenance Capital",0,6,60,39,0,{"$f":"(IF(G$4<=$B81,((SUM($G14:G14))*(1-'Input Data'!$C$48))*(1-($C81/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(H$4<=$B81,((SUM($G14:H14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(I$4<=$B81,((SUM($G14:I14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(J$4<=$B81,((SUM($G14:J14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(K$4<=$B81,((SUM($G14:K14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B81,((SUM($G14:L14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B81,((SUM($G14:M14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B81,((SUM($G14:N14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B81,((SUM($G14:O14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B81,((SUM($G14:P14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B81,((SUM($G14:Q14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B81,((SUM($G14:R14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B81,((SUM($G14:S14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B81,((SUM($G14:T14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B81,((SUM($G14:U14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B81,((SUM($G14:V14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B81,((SUM($G14:W14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B81,((SUM($G14:X14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B81,((SUM($G14:Y14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B81,((SUM($G14:Z14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B81,((SUM($G14:AA14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B81,((SUM($G14:AB14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B81,((SUM($G14:AC14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B81,((SUM($G14:AD14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B81,((SUM($G14:AE14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B81,((SUM($G14:AF14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B81,((SUM($G14:AG14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B81,((SUM($G14:AH14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B81,((SUM($G14:AI14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B81,((SUM($G14:AJ14))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},0]
[0,0,0,0,0,0,{"$f":"(IF(G$4<=$B82,((SUM($G15:G15))*(1-'Input Data'!$C$48))*(1-($C82/12)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(H$4<=$B82,((SUM($G15:H15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(I$4<=$B82,((SUM($G15:I15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(J$4<=$B82,((SUM($G15:J15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(K$4<=$B82,((SUM($G15:K15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(L$4<=$B82,((SUM($G15:L15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(M$4<=$B82,((SUM($G15:M15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(N$4<=$B82,((SUM($G15:N15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(O$4<=$B82,((SUM($G15:O15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(P$4<=$B82,((SUM($G15:P15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Q$4<=$B82,((SUM($G15:Q15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(R$4<=$B82,((SUM($G15:R15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(S$4<=$B82,((SUM($G15:S15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(T$4<=$B82,((SUM($G15:T15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(U$4<=$B82,((SUM($G15:U15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(V$4<=$B82,((SUM($G15:V15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(W$4<=$B82,((SUM($G15:W15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(X$4<=$B82,((SUM($G15:X15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Y$4<=$B82,((SUM($G15:Y15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(Z$4<=$B82,((SUM($G15:Z15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AA$4<=$B82,((SUM($G15:AA15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AB$4<=$B82,((SUM($G15:AB15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AC$4<=$B82,((SUM($G15:AC15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AD$4<=$B82,((SUM($G15:AD15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AE$4<=$B82,((SUM($G15:AE15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AF$4<=$B82,((SUM($G15:AF15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AG$4<=$B82,((SUM($G15:AG15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AH$4<=$B82,((SUM($G15:AH15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AI$4<=$B82,((SUM($G15:AI15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},{"$f":"(IF(AJ$4<=$B82,((SUM($G15:AJ15))*(1-'Input Data'!$C$48)),0)*Financials!$C$74)*'Input Data'!$C$47","v":0},0]
["Total",null,null,null,null,null,{"$f":"SUM(G73:G82)","v":1879825.7485575937},{"$f":"SUM(H73:H82)","v":6723001.8398446087},{"$f":"SUM(I73:I82)","v":14110510.874739219},8105449.5587074105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30818788.021848828]

{"sheet":"DEPRECIATION --->","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Book","index":11,"n_rows":370,"n_cols":33,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Depreciation / Depletion",null,1,{"$f":"+C1+1","v":2},{"$f":"+D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"+AA1+1","v":26},{"$f":"+AB1+1","v":27},{"$f":"+AC1+1","v":28},{"$f":"+AD1+1","v":29},{"$f":"+AE1+1","v":30}]
[null,"Life",{"$f":"+Financials!C4","v":2022},{"$f":"+C2+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,"Total"]
[]
["Book Depreciation"]
[{"$f":"+Capex!$A$6","v":"Land Assumption"},{"$f":"+Capex!$C$6/12","v":0}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$6=0,Capex!G$6,IF(Capex!$B$6=Capex!G$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!G$20,IF(Capex!$B$6=Capex!G$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!H$6,IF(Capex!$B$6=Capex!H$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!H$20,IF(Capex!$B$6=Capex!H$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!I$6,IF(Capex!$B$6=Capex!I$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!I$20,IF(Capex!$B$6=Capex!I$4,Capex!$AK$20,0))","v":13522736.507616967},{"$f":"IF(Capex!$B$6=0,Capex!J$6,IF(Capex!$B$6=Capex!J$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!J$20,IF(Capex!$B$6=Capex!J$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!K$6,IF(Capex!$B$6=Capex!K$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!K$20,IF(Capex!$B$6=Capex!K$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!L$6,IF(Capex!$B$6=Capex!L$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!L$20,IF(Capex!$B$6=Capex!L$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!M$6,IF(Capex!$B$6=Capex!M$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!M$20,IF(Capex!$B$6=Capex!M$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!N$6,IF(Capex!$B$6=Capex!N$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!N$20,IF(Capex!$B$6=Capex!N$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!O$6,IF(Capex!$B$6=Capex!O$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!O$20,IF(Capex!$B$6=Capex!O$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!P$6,IF(Capex!$B$6=Capex!P$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!P$20,IF(Capex!$B$6=Capex!P$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!Q$6,IF(Capex!$B$6=Capex!Q$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!Q$20,IF(Capex!$B$6=Capex!Q$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!R$6,IF(Capex!$B$6=Capex!R$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!R$20,IF(Capex!$B$6=Capex!R$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!S$6,IF(Capex!$B$6=Capex!S$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!S$20,IF(Capex!$B$6=Capex!S$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!T$6,IF(Capex!$B$6=Capex!T$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!T$20,IF(Capex!$B$6=Capex!T$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!U$6,IF(Capex!$B$6=Capex!U$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!U$20,IF(Capex!$B$6=Capex!U$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!V$6,IF(Capex!$B$6=Capex!V$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!V$20,IF(Capex!$B$6=Capex!V$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!W$6,IF(Capex!$B$6=Capex!W$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!W$20,IF(Capex!$B$6=Capex!W$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!X$6,IF(Capex!$B$6=Capex!X$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!X$20,IF(Capex!$B$6=Capex!X$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!Y$6,IF(Capex!$B$6=Capex!Y$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!Y$20,IF(Capex!$B$6=Capex!Y$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!Z$6,IF(Capex!$B$6=Capex!Z$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!Z$20,IF(Capex!$B$6=Capex!Z$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AA$6,IF(Capex!$B$6=Capex!AA$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AA$20,IF(Capex!$B$6=Capex!AA$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AB$6,IF(Capex!$B$6=Capex!AB$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AB$20,IF(Capex!$B$6=Capex!AB$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AC$6,IF(Capex!$B$6=Capex!AC$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AC$20,IF(Capex!$B$6=Capex!AC$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AD$6,IF(Capex!$B$6=Capex!AD$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AD$20,IF(Capex!$B$6=Capex!AD$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AE$6,IF(Capex!$B$6=Capex!AE$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AE$20,IF(Capex!$B$6=Capex!AE$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AF$6,IF(Capex!$B$6=Capex!AF$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AF$20,IF(Capex!$B$6=Capex!AF$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AG$6,IF(Capex!$B$6=Capex!AG$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AG$20,IF(Capex!$B$6=Capex!AG$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AH$6,IF(Capex!$B$6=Capex!AH$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AH$20,IF(Capex!$B$6=Capex!AH$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AI$6,IF(Capex!$B$6=Capex!AI$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AI$20,IF(Capex!$B$6=Capex!AI$4,Capex!$AK$20,0))","v":0},{"$f":"IF(Capex!$B$6=0,Capex!AJ$6,IF(Capex!$B$6=Capex!AJ$4,Capex!$AK$6,0))+IF(Capex!$B$6=0,Capex!AJ$20,IF(Capex!$B$6=Capex!AJ$4,Capex!$AK$20,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C6","v":0},{"$f":"+D6+C7","v":0},{"$f":"+E6+D7","v":13522736.507616967},13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,{"$f":"+AB6+AA7","v":13522736.507616967},{"$f":"+AC6+AB7","v":13522736.507616967},{"$f":"+AD6+AC7","v":13522736.507616967},{"$f":"+AE6+AD7","v":13522736.507616967},{"$f":"+AF6+AE7","v":13522736.507616967}]
["Depreciation Life",{"$f":"+Capex!$D$6","v":0}]
[{"$f":"+C2","v":2022},{"$f":"SUMIF($C$2:$AF$2,A9,$C$6:$AF$6)","v":0},{"$f":"IF($B$8=0,0,IF(C$2>=$A9,IF(C$2=$A9,($B9/$B$8)*$B$5,IF(C$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM(B9:$C9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A9,IF(D$2=$A9,($B9/$B$8)*$B$5,IF(D$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM(C9:$C9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A9,IF(E$2=$A9,($B9/$B$8)*$B$5,IF(E$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:D9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A9,IF(F$2=$A9,($B9/$B$8)*$B$5,IF(F$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:E9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A9,IF(G$2=$A9,($B9/$B$8)*$B$5,IF(G$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:F9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A9,IF(H$2=$A9,($B9/$B$8)*$B$5,IF(H$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:G9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A9,IF(I$2=$A9,($B9/$B$8)*$B$5,IF(I$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:H9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A9,IF(J$2=$A9,($B9/$B$8)*$B$5,IF(J$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:I9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A9,IF(K$2=$A9,($B9/$B$8)*$B$5,IF(K$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:J9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A9,IF(L$2=$A9,($B9/$B$8)*$B$5,IF(L$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:K9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A9,IF(M$2=$A9,($B9/$B$8)*$B$5,IF(M$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:L9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A9,IF(N$2=$A9,($B9/$B$8)*$B$5,IF(N$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:M9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A9,IF(O$2=$A9,($B9/$B$8)*$B$5,IF(O$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:N9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A9,IF(P$2=$A9,($B9/$B$8)*$B$5,IF(P$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:O9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A9,IF(Q$2=$A9,($B9/$B$8)*$B$5,IF(Q$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:P9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A9,IF(R$2=$A9,($B9/$B$8)*$B$5,IF(R$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:Q9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A9,IF(S$2=$A9,($B9/$B$8)*$B$5,IF(S$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:R9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A9,IF(T$2=$A9,($B9/$B$8)*$B$5,IF(T$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:S9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A9,IF(U$2=$A9,($B9/$B$8)*$B$5,IF(U$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:T9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A9,IF(V$2=$A9,($B9/$B$8)*$B$5,IF(V$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:U9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A9,IF(W$2=$A9,($B9/$B$8)*$B$5,IF(W$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:V9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A9,IF(X$2=$A9,($B9/$B$8)*$B$5,IF(X$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:W9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A9,IF(Y$2=$A9,($B9/$B$8)*$B$5,IF(Y$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:X9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A9,IF(Z$2=$A9,($B9/$B$8)*$B$5,IF(Z$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:Y9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A9,IF(AA$2=$A9,($B9/$B$8)*$B$5,IF(AA$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:Z9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A9,IF(AB$2=$A9,($B9/$B$8)*$B$5,IF(AB$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:AA9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A9,IF(AC$2=$A9,($B9/$B$8)*$B$5,IF(AC$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:AB9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A9,IF(AD$2=$A9,($B9/$B$8)*$B$5,IF(AD$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:AC9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A9,IF(AE$2=$A9,($B9/$B$8)*$B$5,IF(AE$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:AD9))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A9,IF(AF$2=$A9,($B9/$B$8)*$B$5,IF(AF$2<=$A9+$B$8-1,$B9/$B$8,$B9-SUM($C9:AE9))),0))","v":0},{"$f":"SUM(C9:AF9)","v":0}]
[{"$f":"+A9+1","v":2023},0,{"$f":"IF($B$8=0,0,IF(C$2>=$A10,IF(C$2=$A10,($B10/$B$8)*$B$5,IF(C$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM(B10:$C10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A10,IF(D$2=$A10,($B10/$B$8)*$B$5,IF(D$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM(C10:$C10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A10,IF(E$2=$A10,($B10/$B$8)*$B$5,IF(E$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:D10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A10,IF(F$2=$A10,($B10/$B$8)*$B$5,IF(F$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:E10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A10,IF(G$2=$A10,($B10/$B$8)*$B$5,IF(G$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:F10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A10,IF(H$2=$A10,($B10/$B$8)*$B$5,IF(H$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:G10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A10,IF(I$2=$A10,($B10/$B$8)*$B$5,IF(I$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:H10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A10,IF(J$2=$A10,($B10/$B$8)*$B$5,IF(J$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:I10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A10,IF(K$2=$A10,($B10/$B$8)*$B$5,IF(K$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:J10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A10,IF(L$2=$A10,($B10/$B$8)*$B$5,IF(L$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:K10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A10,IF(M$2=$A10,($B10/$B$8)*$B$5,IF(M$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:L10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A10,IF(N$2=$A10,($B10/$B$8)*$B$5,IF(N$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:M10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A10,IF(O$2=$A10,($B10/$B$8)*$B$5,IF(O$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:N10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A10,IF(P$2=$A10,($B10/$B$8)*$B$5,IF(P$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:O10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A10,IF(Q$2=$A10,($B10/$B$8)*$B$5,IF(Q$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:P10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A10,IF(R$2=$A10,($B10/$B$8)*$B$5,IF(R$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:Q10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A10,IF(S$2=$A10,($B10/$B$8)*$B$5,IF(S$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:R10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A10,IF(T$2=$A10,($B10/$B$8)*$B$5,IF(T$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:S10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A10,IF(U$2=$A10,($B10/$B$8)*$B$5,IF(U$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:T10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A10,IF(V$2=$A10,($B10/$B$8)*$B$5,IF(V$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:U10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A10,IF(W$2=$A10,($B10/$B$8)*$B$5,IF(W$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:V10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A10,IF(X$2=$A10,($B10/$B$8)*$B$5,IF(X$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:W10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A10,IF(Y$2=$A10,($B10/$B$8)*$B$5,IF(Y$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:X10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A10,IF(Z$2=$A10,($B10/$B$8)*$B$5,IF(Z$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:Y10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A10,IF(AA$2=$A10,($B10/$B$8)*$B$5,IF(AA$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:Z10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A10,IF(AB$2=$A10,($B10/$B$8)*$B$5,IF(AB$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:AA10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A10,IF(AC$2=$A10,($B10/$B$8)*$B$5,IF(AC$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:AB10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A10,IF(AD$2=$A10,($B10/$B$8)*$B$5,IF(AD$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:AC10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A10,IF(AE$2=$A10,($B10/$B$8)*$B$5,IF(AE$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:AD10))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A10,IF(AF$2=$A10,($B10/$B$8)*$B$5,IF(AF$2<=$A10+$B$8-1,$B10/$B$8,$B10-SUM($C10:AE10))),0))","v":0},0]
[{"$f":"+A10+1","v":2024},13522736.507616967,{"$f":"IF($B$8=0,0,IF(C$2>=$A11,IF(C$2=$A11,($B11/$B$8)*$B$5,IF(C$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM(B11:$C11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A11,IF(D$2=$A11,($B11/$B$8)*$B$5,IF(D$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM(C11:$C11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A11,IF(E$2=$A11,($B11/$B$8)*$B$5,IF(E$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:D11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A11,IF(F$2=$A11,($B11/$B$8)*$B$5,IF(F$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:E11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A11,IF(G$2=$A11,($B11/$B$8)*$B$5,IF(G$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:F11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A11,IF(H$2=$A11,($B11/$B$8)*$B$5,IF(H$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:G11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A11,IF(I$2=$A11,($B11/$B$8)*$B$5,IF(I$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:H11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A11,IF(J$2=$A11,($B11/$B$8)*$B$5,IF(J$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:I11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A11,IF(K$2=$A11,($B11/$B$8)*$B$5,IF(K$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:J11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A11,IF(L$2=$A11,($B11/$B$8)*$B$5,IF(L$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:K11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A11,IF(M$2=$A11,($B11/$B$8)*$B$5,IF(M$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:L11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A11,IF(N$2=$A11,($B11/$B$8)*$B$5,IF(N$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:M11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A11,IF(O$2=$A11,($B11/$B$8)*$B$5,IF(O$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:N11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A11,IF(P$2=$A11,($B11/$B$8)*$B$5,IF(P$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:O11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A11,IF(Q$2=$A11,($B11/$B$8)*$B$5,IF(Q$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:P11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A11,IF(R$2=$A11,($B11/$B$8)*$B$5,IF(R$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:Q11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A11,IF(S$2=$A11,($B11/$B$8)*$B$5,IF(S$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:R11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A11,IF(T$2=$A11,($B11/$B$8)*$B$5,IF(T$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:S11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A11,IF(U$2=$A11,($B11/$B$8)*$B$5,IF(U$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:T11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A11,IF(V$2=$A11,($B11/$B$8)*$B$5,IF(V$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:U11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A11,IF(W$2=$A11,($B11/$B$8)*$B$5,IF(W$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:V11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A11,IF(X$2=$A11,($B11/$B$8)*$B$5,IF(X$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:W11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A11,IF(Y$2=$A11,($B11/$B$8)*$B$5,IF(Y$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:X11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A11,IF(Z$2=$A11,($B11/$B$8)*$B$5,IF(Z$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:Y11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A11,IF(AA$2=$A11,($B11/$B$8)*$B$5,IF(AA$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:Z11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A11,IF(AB$2=$A11,($B11/$B$8)*$B$5,IF(AB$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:AA11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A11,IF(AC$2=$A11,($B11/$B$8)*$B$5,IF(AC$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:AB11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A11,IF(AD$2=$A11,($B11/$B$8)*$B$5,IF(AD$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:AC11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A11,IF(AE$2=$A11,($B11/$B$8)*$B$5,IF(AE$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:AD11))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A11,IF(AF$2=$A11,($B11/$B$8)*$B$5,IF(AF$2<=$A11+$B$8-1,$B11/$B$8,$B11-SUM($C11:AE11))),0))","v":0},0]
[2025,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A12,IF(C$2=$A12,($B12/$B$8)*$B$5,IF(C$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM(B12:$C12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A12,IF(D$2=$A12,($B12/$B$8)*$B$5,IF(D$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM(C12:$C12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A12,IF(E$2=$A12,($B12/$B$8)*$B$5,IF(E$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:D12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A12,IF(F$2=$A12,($B12/$B$8)*$B$5,IF(F$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:E12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A12,IF(G$2=$A12,($B12/$B$8)*$B$5,IF(G$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:F12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A12,IF(H$2=$A12,($B12/$B$8)*$B$5,IF(H$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:G12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A12,IF(I$2=$A12,($B12/$B$8)*$B$5,IF(I$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:H12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A12,IF(J$2=$A12,($B12/$B$8)*$B$5,IF(J$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:I12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A12,IF(K$2=$A12,($B12/$B$8)*$B$5,IF(K$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:J12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A12,IF(L$2=$A12,($B12/$B$8)*$B$5,IF(L$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:K12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A12,IF(M$2=$A12,($B12/$B$8)*$B$5,IF(M$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:L12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A12,IF(N$2=$A12,($B12/$B$8)*$B$5,IF(N$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:M12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A12,IF(O$2=$A12,($B12/$B$8)*$B$5,IF(O$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:N12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A12,IF(P$2=$A12,($B12/$B$8)*$B$5,IF(P$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:O12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A12,IF(Q$2=$A12,($B12/$B$8)*$B$5,IF(Q$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:P12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A12,IF(R$2=$A12,($B12/$B$8)*$B$5,IF(R$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:Q12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A12,IF(S$2=$A12,($B12/$B$8)*$B$5,IF(S$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:R12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A12,IF(T$2=$A12,($B12/$B$8)*$B$5,IF(T$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:S12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A12,IF(U$2=$A12,($B12/$B$8)*$B$5,IF(U$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:T12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A12,IF(V$2=$A12,($B12/$B$8)*$B$5,IF(V$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:U12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A12,IF(W$2=$A12,($B12/$B$8)*$B$5,IF(W$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:V12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A12,IF(X$2=$A12,($B12/$B$8)*$B$5,IF(X$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:W12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A12,IF(Y$2=$A12,($B12/$B$8)*$B$5,IF(Y$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:X12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A12,IF(Z$2=$A12,($B12/$B$8)*$B$5,IF(Z$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:Y12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A12,IF(AA$2=$A12,($B12/$B$8)*$B$5,IF(AA$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:Z12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A12,IF(AB$2=$A12,($B12/$B$8)*$B$5,IF(AB$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:AA12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A12,IF(AC$2=$A12,($B12/$B$8)*$B$5,IF(AC$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:AB12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A12,IF(AD$2=$A12,($B12/$B$8)*$B$5,IF(AD$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:AC12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A12,IF(AE$2=$A12,($B12/$B$8)*$B$5,IF(AE$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:AD12))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A12,IF(AF$2=$A12,($B12/$B$8)*$B$5,IF(AF$2<=$A12+$B$8-1,$B12/$B$8,$B12-SUM($C12:AE12))),0))","v":0},0]
[2026,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A13,IF(C$2=$A13,($B13/$B$8)*$B$5,IF(C$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM(B13:$C13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A13,IF(D$2=$A13,($B13/$B$8)*$B$5,IF(D$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM(C13:$C13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A13,IF(E$2=$A13,($B13/$B$8)*$B$5,IF(E$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:D13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A13,IF(F$2=$A13,($B13/$B$8)*$B$5,IF(F$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:E13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A13,IF(G$2=$A13,($B13/$B$8)*$B$5,IF(G$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:F13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A13,IF(H$2=$A13,($B13/$B$8)*$B$5,IF(H$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:G13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A13,IF(I$2=$A13,($B13/$B$8)*$B$5,IF(I$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:H13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A13,IF(J$2=$A13,($B13/$B$8)*$B$5,IF(J$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:I13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A13,IF(K$2=$A13,($B13/$B$8)*$B$5,IF(K$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:J13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A13,IF(L$2=$A13,($B13/$B$8)*$B$5,IF(L$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:K13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A13,IF(M$2=$A13,($B13/$B$8)*$B$5,IF(M$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:L13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A13,IF(N$2=$A13,($B13/$B$8)*$B$5,IF(N$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:M13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A13,IF(O$2=$A13,($B13/$B$8)*$B$5,IF(O$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:N13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A13,IF(P$2=$A13,($B13/$B$8)*$B$5,IF(P$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:O13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A13,IF(Q$2=$A13,($B13/$B$8)*$B$5,IF(Q$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:P13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A13,IF(R$2=$A13,($B13/$B$8)*$B$5,IF(R$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:Q13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A13,IF(S$2=$A13,($B13/$B$8)*$B$5,IF(S$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:R13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A13,IF(T$2=$A13,($B13/$B$8)*$B$5,IF(T$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:S13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A13,IF(U$2=$A13,($B13/$B$8)*$B$5,IF(U$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:T13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A13,IF(V$2=$A13,($B13/$B$8)*$B$5,IF(V$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:U13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A13,IF(W$2=$A13,($B13/$B$8)*$B$5,IF(W$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:V13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A13,IF(X$2=$A13,($B13/$B$8)*$B$5,IF(X$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:W13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A13,IF(Y$2=$A13,($B13/$B$8)*$B$5,IF(Y$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:X13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A13,IF(Z$2=$A13,($B13/$B$8)*$B$5,IF(Z$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:Y13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A13,IF(AA$2=$A13,($B13/$B$8)*$B$5,IF(AA$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:Z13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A13,IF(AB$2=$A13,($B13/$B$8)*$B$5,IF(AB$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:AA13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A13,IF(AC$2=$A13,($B13/$B$8)*$B$5,IF(AC$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:AB13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A13,IF(AD$2=$A13,($B13/$B$8)*$B$5,IF(AD$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:AC13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A13,IF(AE$2=$A13,($B13/$B$8)*$B$5,IF(AE$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:AD13))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A13,IF(AF$2=$A13,($B13/$B$8)*$B$5,IF(AF$2<=$A13+$B$8-1,$B13/$B$8,$B13-SUM($C13:AE13))),0))","v":0},0]
[2027,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A14,IF(C$2=$A14,($B14/$B$8)*$B$5,IF(C$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM(B14:$C14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A14,IF(D$2=$A14,($B14/$B$8)*$B$5,IF(D$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM(C14:$C14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A14,IF(E$2=$A14,($B14/$B$8)*$B$5,IF(E$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:D14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A14,IF(F$2=$A14,($B14/$B$8)*$B$5,IF(F$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:E14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A14,IF(G$2=$A14,($B14/$B$8)*$B$5,IF(G$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:F14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A14,IF(H$2=$A14,($B14/$B$8)*$B$5,IF(H$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:G14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A14,IF(I$2=$A14,($B14/$B$8)*$B$5,IF(I$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:H14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A14,IF(J$2=$A14,($B14/$B$8)*$B$5,IF(J$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:I14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A14,IF(K$2=$A14,($B14/$B$8)*$B$5,IF(K$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:J14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A14,IF(L$2=$A14,($B14/$B$8)*$B$5,IF(L$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:K14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A14,IF(M$2=$A14,($B14/$B$8)*$B$5,IF(M$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:L14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A14,IF(N$2=$A14,($B14/$B$8)*$B$5,IF(N$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:M14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A14,IF(O$2=$A14,($B14/$B$8)*$B$5,IF(O$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:N14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A14,IF(P$2=$A14,($B14/$B$8)*$B$5,IF(P$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:O14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A14,IF(Q$2=$A14,($B14/$B$8)*$B$5,IF(Q$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:P14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A14,IF(R$2=$A14,($B14/$B$8)*$B$5,IF(R$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:Q14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A14,IF(S$2=$A14,($B14/$B$8)*$B$5,IF(S$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:R14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A14,IF(T$2=$A14,($B14/$B$8)*$B$5,IF(T$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:S14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A14,IF(U$2=$A14,($B14/$B$8)*$B$5,IF(U$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:T14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A14,IF(V$2=$A14,($B14/$B$8)*$B$5,IF(V$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:U14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A14,IF(W$2=$A14,($B14/$B$8)*$B$5,IF(W$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:V14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A14,IF(X$2=$A14,($B14/$B$8)*$B$5,IF(X$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:W14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A14,IF(Y$2=$A14,($B14/$B$8)*$B$5,IF(Y$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:X14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A14,IF(Z$2=$A14,($B14/$B$8)*$B$5,IF(Z$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:Y14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A14,IF(AA$2=$A14,($B14/$B$8)*$B$5,IF(AA$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:Z14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A14,IF(AB$2=$A14,($B14/$B$8)*$B$5,IF(AB$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:AA14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A14,IF(AC$2=$A14,($B14/$B$8)*$B$5,IF(AC$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:AB14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A14,IF(AD$2=$A14,($B14/$B$8)*$B$5,IF(AD$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:AC14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A14,IF(AE$2=$A14,($B14/$B$8)*$B$5,IF(AE$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:AD14))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A14,IF(AF$2=$A14,($B14/$B$8)*$B$5,IF(AF$2<=$A14+$B$8-1,$B14/$B$8,$B14-SUM($C14:AE14))),0))","v":0},0]
[2028,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A15,IF(C$2=$A15,($B15/$B$8)*$B$5,IF(C$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM(B15:$C15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A15,IF(D$2=$A15,($B15/$B$8)*$B$5,IF(D$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM(C15:$C15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A15,IF(E$2=$A15,($B15/$B$8)*$B$5,IF(E$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:D15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A15,IF(F$2=$A15,($B15/$B$8)*$B$5,IF(F$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:E15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A15,IF(G$2=$A15,($B15/$B$8)*$B$5,IF(G$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:F15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A15,IF(H$2=$A15,($B15/$B$8)*$B$5,IF(H$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:G15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A15,IF(I$2=$A15,($B15/$B$8)*$B$5,IF(I$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:H15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A15,IF(J$2=$A15,($B15/$B$8)*$B$5,IF(J$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:I15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A15,IF(K$2=$A15,($B15/$B$8)*$B$5,IF(K$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:J15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A15,IF(L$2=$A15,($B15/$B$8)*$B$5,IF(L$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:K15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A15,IF(M$2=$A15,($B15/$B$8)*$B$5,IF(M$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:L15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A15,IF(N$2=$A15,($B15/$B$8)*$B$5,IF(N$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:M15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A15,IF(O$2=$A15,($B15/$B$8)*$B$5,IF(O$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:N15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A15,IF(P$2=$A15,($B15/$B$8)*$B$5,IF(P$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:O15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A15,IF(Q$2=$A15,($B15/$B$8)*$B$5,IF(Q$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:P15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A15,IF(R$2=$A15,($B15/$B$8)*$B$5,IF(R$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:Q15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A15,IF(S$2=$A15,($B15/$B$8)*$B$5,IF(S$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:R15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A15,IF(T$2=$A15,($B15/$B$8)*$B$5,IF(T$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:S15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A15,IF(U$2=$A15,($B15/$B$8)*$B$5,IF(U$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:T15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A15,IF(V$2=$A15,($B15/$B$8)*$B$5,IF(V$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:U15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A15,IF(W$2=$A15,($B15/$B$8)*$B$5,IF(W$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:V15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A15,IF(X$2=$A15,($B15/$B$8)*$B$5,IF(X$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:W15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A15,IF(Y$2=$A15,($B15/$B$8)*$B$5,IF(Y$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:X15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A15,IF(Z$2=$A15,($B15/$B$8)*$B$5,IF(Z$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:Y15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A15,IF(AA$2=$A15,($B15/$B$8)*$B$5,IF(AA$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:Z15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A15,IF(AB$2=$A15,($B15/$B$8)*$B$5,IF(AB$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:AA15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A15,IF(AC$2=$A15,($B15/$B$8)*$B$5,IF(AC$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:AB15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A15,IF(AD$2=$A15,($B15/$B$8)*$B$5,IF(AD$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:AC15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A15,IF(AE$2=$A15,($B15/$B$8)*$B$5,IF(AE$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:AD15))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A15,IF(AF$2=$A15,($B15/$B$8)*$B$5,IF(AF$2<=$A15+$B$8-1,$B15/$B$8,$B15-SUM($C15:AE15))),0))","v":0},0]
[2029,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A16,IF(C$2=$A16,($B16/$B$8)*$B$5,IF(C$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM(B16:$C16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A16,IF(D$2=$A16,($B16/$B$8)*$B$5,IF(D$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM(C16:$C16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A16,IF(E$2=$A16,($B16/$B$8)*$B$5,IF(E$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:D16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A16,IF(F$2=$A16,($B16/$B$8)*$B$5,IF(F$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:E16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A16,IF(G$2=$A16,($B16/$B$8)*$B$5,IF(G$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:F16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A16,IF(H$2=$A16,($B16/$B$8)*$B$5,IF(H$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:G16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A16,IF(I$2=$A16,($B16/$B$8)*$B$5,IF(I$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:H16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A16,IF(J$2=$A16,($B16/$B$8)*$B$5,IF(J$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:I16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A16,IF(K$2=$A16,($B16/$B$8)*$B$5,IF(K$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:J16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A16,IF(L$2=$A16,($B16/$B$8)*$B$5,IF(L$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:K16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A16,IF(M$2=$A16,($B16/$B$8)*$B$5,IF(M$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:L16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A16,IF(N$2=$A16,($B16/$B$8)*$B$5,IF(N$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:M16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A16,IF(O$2=$A16,($B16/$B$8)*$B$5,IF(O$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:N16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A16,IF(P$2=$A16,($B16/$B$8)*$B$5,IF(P$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:O16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A16,IF(Q$2=$A16,($B16/$B$8)*$B$5,IF(Q$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:P16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A16,IF(R$2=$A16,($B16/$B$8)*$B$5,IF(R$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:Q16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A16,IF(S$2=$A16,($B16/$B$8)*$B$5,IF(S$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:R16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A16,IF(T$2=$A16,($B16/$B$8)*$B$5,IF(T$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:S16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A16,IF(U$2=$A16,($B16/$B$8)*$B$5,IF(U$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:T16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A16,IF(V$2=$A16,($B16/$B$8)*$B$5,IF(V$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:U16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A16,IF(W$2=$A16,($B16/$B$8)*$B$5,IF(W$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:V16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A16,IF(X$2=$A16,($B16/$B$8)*$B$5,IF(X$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:W16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A16,IF(Y$2=$A16,($B16/$B$8)*$B$5,IF(Y$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:X16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A16,IF(Z$2=$A16,($B16/$B$8)*$B$5,IF(Z$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:Y16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A16,IF(AA$2=$A16,($B16/$B$8)*$B$5,IF(AA$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:Z16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A16,IF(AB$2=$A16,($B16/$B$8)*$B$5,IF(AB$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:AA16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A16,IF(AC$2=$A16,($B16/$B$8)*$B$5,IF(AC$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:AB16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A16,IF(AD$2=$A16,($B16/$B$8)*$B$5,IF(AD$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:AC16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A16,IF(AE$2=$A16,($B16/$B$8)*$B$5,IF(AE$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:AD16))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A16,IF(AF$2=$A16,($B16/$B$8)*$B$5,IF(AF$2<=$A16+$B$8-1,$B16/$B$8,$B16-SUM($C16:AE16))),0))","v":0},0]
[2030,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A17,IF(C$2=$A17,($B17/$B$8)*$B$5,IF(C$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM(B17:$C17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A17,IF(D$2=$A17,($B17/$B$8)*$B$5,IF(D$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM(C17:$C17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A17,IF(E$2=$A17,($B17/$B$8)*$B$5,IF(E$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:D17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A17,IF(F$2=$A17,($B17/$B$8)*$B$5,IF(F$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:E17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A17,IF(G$2=$A17,($B17/$B$8)*$B$5,IF(G$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:F17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A17,IF(H$2=$A17,($B17/$B$8)*$B$5,IF(H$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:G17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A17,IF(I$2=$A17,($B17/$B$8)*$B$5,IF(I$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:H17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A17,IF(J$2=$A17,($B17/$B$8)*$B$5,IF(J$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:I17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A17,IF(K$2=$A17,($B17/$B$8)*$B$5,IF(K$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:J17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A17,IF(L$2=$A17,($B17/$B$8)*$B$5,IF(L$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:K17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A17,IF(M$2=$A17,($B17/$B$8)*$B$5,IF(M$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:L17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A17,IF(N$2=$A17,($B17/$B$8)*$B$5,IF(N$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:M17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A17,IF(O$2=$A17,($B17/$B$8)*$B$5,IF(O$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:N17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A17,IF(P$2=$A17,($B17/$B$8)*$B$5,IF(P$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:O17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A17,IF(Q$2=$A17,($B17/$B$8)*$B$5,IF(Q$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:P17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A17,IF(R$2=$A17,($B17/$B$8)*$B$5,IF(R$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:Q17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A17,IF(S$2=$A17,($B17/$B$8)*$B$5,IF(S$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:R17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A17,IF(T$2=$A17,($B17/$B$8)*$B$5,IF(T$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:S17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A17,IF(U$2=$A17,($B17/$B$8)*$B$5,IF(U$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:T17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A17,IF(V$2=$A17,($B17/$B$8)*$B$5,IF(V$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:U17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A17,IF(W$2=$A17,($B17/$B$8)*$B$5,IF(W$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:V17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A17,IF(X$2=$A17,($B17/$B$8)*$B$5,IF(X$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:W17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A17,IF(Y$2=$A17,($B17/$B$8)*$B$5,IF(Y$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:X17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A17,IF(Z$2=$A17,($B17/$B$8)*$B$5,IF(Z$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:Y17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A17,IF(AA$2=$A17,($B17/$B$8)*$B$5,IF(AA$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:Z17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A17,IF(AB$2=$A17,($B17/$B$8)*$B$5,IF(AB$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:AA17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A17,IF(AC$2=$A17,($B17/$B$8)*$B$5,IF(AC$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:AB17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A17,IF(AD$2=$A17,($B17/$B$8)*$B$5,IF(AD$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:AC17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A17,IF(AE$2=$A17,($B17/$B$8)*$B$5,IF(AE$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:AD17))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A17,IF(AF$2=$A17,($B17/$B$8)*$B$5,IF(AF$2<=$A17+$B$8-1,$B17/$B$8,$B17-SUM($C17:AE17))),0))","v":0},0]
[2031,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A18,IF(C$2=$A18,($B18/$B$8)*$B$5,IF(C$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM(B18:$C18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A18,IF(D$2=$A18,($B18/$B$8)*$B$5,IF(D$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM(C18:$C18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A18,IF(E$2=$A18,($B18/$B$8)*$B$5,IF(E$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:D18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A18,IF(F$2=$A18,($B18/$B$8)*$B$5,IF(F$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:E18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A18,IF(G$2=$A18,($B18/$B$8)*$B$5,IF(G$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:F18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A18,IF(H$2=$A18,($B18/$B$8)*$B$5,IF(H$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:G18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A18,IF(I$2=$A18,($B18/$B$8)*$B$5,IF(I$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:H18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A18,IF(J$2=$A18,($B18/$B$8)*$B$5,IF(J$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:I18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A18,IF(K$2=$A18,($B18/$B$8)*$B$5,IF(K$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:J18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A18,IF(L$2=$A18,($B18/$B$8)*$B$5,IF(L$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:K18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A18,IF(M$2=$A18,($B18/$B$8)*$B$5,IF(M$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:L18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A18,IF(N$2=$A18,($B18/$B$8)*$B$5,IF(N$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:M18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A18,IF(O$2=$A18,($B18/$B$8)*$B$5,IF(O$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:N18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A18,IF(P$2=$A18,($B18/$B$8)*$B$5,IF(P$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:O18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A18,IF(Q$2=$A18,($B18/$B$8)*$B$5,IF(Q$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:P18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A18,IF(R$2=$A18,($B18/$B$8)*$B$5,IF(R$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:Q18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A18,IF(S$2=$A18,($B18/$B$8)*$B$5,IF(S$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:R18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A18,IF(T$2=$A18,($B18/$B$8)*$B$5,IF(T$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:S18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A18,IF(U$2=$A18,($B18/$B$8)*$B$5,IF(U$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:T18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A18,IF(V$2=$A18,($B18/$B$8)*$B$5,IF(V$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:U18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A18,IF(W$2=$A18,($B18/$B$8)*$B$5,IF(W$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:V18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A18,IF(X$2=$A18,($B18/$B$8)*$B$5,IF(X$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:W18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A18,IF(Y$2=$A18,($B18/$B$8)*$B$5,IF(Y$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:X18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A18,IF(Z$2=$A18,($B18/$B$8)*$B$5,IF(Z$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:Y18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A18,IF(AA$2=$A18,($B18/$B$8)*$B$5,IF(AA$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:Z18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A18,IF(AB$2=$A18,($B18/$B$8)*$B$5,IF(AB$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:AA18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A18,IF(AC$2=$A18,($B18/$B$8)*$B$5,IF(AC$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:AB18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A18,IF(AD$2=$A18,($B18/$B$8)*$B$5,IF(AD$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:AC18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A18,IF(AE$2=$A18,($B18/$B$8)*$B$5,IF(AE$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:AD18))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A18,IF(AF$2=$A18,($B18/$B$8)*$B$5,IF(AF$2<=$A18+$B$8-1,$B18/$B$8,$B18-SUM($C18:AE18))),0))","v":0},0]
[2032,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A19,IF(C$2=$A19,($B19/$B$8)*$B$5,IF(C$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM(B19:$C19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A19,IF(D$2=$A19,($B19/$B$8)*$B$5,IF(D$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM(C19:$C19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A19,IF(E$2=$A19,($B19/$B$8)*$B$5,IF(E$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:D19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A19,IF(F$2=$A19,($B19/$B$8)*$B$5,IF(F$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:E19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A19,IF(G$2=$A19,($B19/$B$8)*$B$5,IF(G$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:F19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A19,IF(H$2=$A19,($B19/$B$8)*$B$5,IF(H$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:G19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A19,IF(I$2=$A19,($B19/$B$8)*$B$5,IF(I$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:H19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A19,IF(J$2=$A19,($B19/$B$8)*$B$5,IF(J$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:I19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A19,IF(K$2=$A19,($B19/$B$8)*$B$5,IF(K$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:J19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A19,IF(L$2=$A19,($B19/$B$8)*$B$5,IF(L$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:K19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A19,IF(M$2=$A19,($B19/$B$8)*$B$5,IF(M$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:L19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A19,IF(N$2=$A19,($B19/$B$8)*$B$5,IF(N$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:M19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A19,IF(O$2=$A19,($B19/$B$8)*$B$5,IF(O$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:N19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A19,IF(P$2=$A19,($B19/$B$8)*$B$5,IF(P$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:O19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A19,IF(Q$2=$A19,($B19/$B$8)*$B$5,IF(Q$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:P19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A19,IF(R$2=$A19,($B19/$B$8)*$B$5,IF(R$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:Q19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A19,IF(S$2=$A19,($B19/$B$8)*$B$5,IF(S$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:R19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A19,IF(T$2=$A19,($B19/$B$8)*$B$5,IF(T$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:S19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A19,IF(U$2=$A19,($B19/$B$8)*$B$5,IF(U$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:T19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A19,IF(V$2=$A19,($B19/$B$8)*$B$5,IF(V$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:U19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A19,IF(W$2=$A19,($B19/$B$8)*$B$5,IF(W$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:V19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A19,IF(X$2=$A19,($B19/$B$8)*$B$5,IF(X$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:W19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A19,IF(Y$2=$A19,($B19/$B$8)*$B$5,IF(Y$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:X19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A19,IF(Z$2=$A19,($B19/$B$8)*$B$5,IF(Z$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:Y19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A19,IF(AA$2=$A19,($B19/$B$8)*$B$5,IF(AA$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:Z19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A19,IF(AB$2=$A19,($B19/$B$8)*$B$5,IF(AB$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:AA19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A19,IF(AC$2=$A19,($B19/$B$8)*$B$5,IF(AC$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:AB19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A19,IF(AD$2=$A19,($B19/$B$8)*$B$5,IF(AD$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:AC19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A19,IF(AE$2=$A19,($B19/$B$8)*$B$5,IF(AE$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:AD19))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A19,IF(AF$2=$A19,($B19/$B$8)*$B$5,IF(AF$2<=$A19+$B$8-1,$B19/$B$8,$B19-SUM($C19:AE19))),0))","v":0},0]
[2033,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A20,IF(C$2=$A20,($B20/$B$8)*$B$5,IF(C$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM(B20:$C20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A20,IF(D$2=$A20,($B20/$B$8)*$B$5,IF(D$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM(C20:$C20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A20,IF(E$2=$A20,($B20/$B$8)*$B$5,IF(E$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:D20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A20,IF(F$2=$A20,($B20/$B$8)*$B$5,IF(F$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:E20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A20,IF(G$2=$A20,($B20/$B$8)*$B$5,IF(G$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:F20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A20,IF(H$2=$A20,($B20/$B$8)*$B$5,IF(H$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:G20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A20,IF(I$2=$A20,($B20/$B$8)*$B$5,IF(I$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:H20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A20,IF(J$2=$A20,($B20/$B$8)*$B$5,IF(J$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:I20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A20,IF(K$2=$A20,($B20/$B$8)*$B$5,IF(K$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:J20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A20,IF(L$2=$A20,($B20/$B$8)*$B$5,IF(L$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:K20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A20,IF(M$2=$A20,($B20/$B$8)*$B$5,IF(M$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:L20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A20,IF(N$2=$A20,($B20/$B$8)*$B$5,IF(N$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:M20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A20,IF(O$2=$A20,($B20/$B$8)*$B$5,IF(O$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:N20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A20,IF(P$2=$A20,($B20/$B$8)*$B$5,IF(P$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:O20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A20,IF(Q$2=$A20,($B20/$B$8)*$B$5,IF(Q$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:P20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A20,IF(R$2=$A20,($B20/$B$8)*$B$5,IF(R$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:Q20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A20,IF(S$2=$A20,($B20/$B$8)*$B$5,IF(S$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:R20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A20,IF(T$2=$A20,($B20/$B$8)*$B$5,IF(T$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:S20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A20,IF(U$2=$A20,($B20/$B$8)*$B$5,IF(U$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:T20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A20,IF(V$2=$A20,($B20/$B$8)*$B$5,IF(V$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:U20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A20,IF(W$2=$A20,($B20/$B$8)*$B$5,IF(W$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:V20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A20,IF(X$2=$A20,($B20/$B$8)*$B$5,IF(X$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:W20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A20,IF(Y$2=$A20,($B20/$B$8)*$B$5,IF(Y$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:X20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A20,IF(Z$2=$A20,($B20/$B$8)*$B$5,IF(Z$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:Y20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A20,IF(AA$2=$A20,($B20/$B$8)*$B$5,IF(AA$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:Z20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A20,IF(AB$2=$A20,($B20/$B$8)*$B$5,IF(AB$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:AA20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A20,IF(AC$2=$A20,($B20/$B$8)*$B$5,IF(AC$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:AB20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A20,IF(AD$2=$A20,($B20/$B$8)*$B$5,IF(AD$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:AC20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A20,IF(AE$2=$A20,($B20/$B$8)*$B$5,IF(AE$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:AD20))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A20,IF(AF$2=$A20,($B20/$B$8)*$B$5,IF(AF$2<=$A20+$B$8-1,$B20/$B$8,$B20-SUM($C20:AE20))),0))","v":0},0]
[2034,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A21,IF(C$2=$A21,($B21/$B$8)*$B$5,IF(C$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM(B21:$C21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A21,IF(D$2=$A21,($B21/$B$8)*$B$5,IF(D$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM(C21:$C21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A21,IF(E$2=$A21,($B21/$B$8)*$B$5,IF(E$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:D21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A21,IF(F$2=$A21,($B21/$B$8)*$B$5,IF(F$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:E21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A21,IF(G$2=$A21,($B21/$B$8)*$B$5,IF(G$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:F21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A21,IF(H$2=$A21,($B21/$B$8)*$B$5,IF(H$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:G21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A21,IF(I$2=$A21,($B21/$B$8)*$B$5,IF(I$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:H21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A21,IF(J$2=$A21,($B21/$B$8)*$B$5,IF(J$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:I21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A21,IF(K$2=$A21,($B21/$B$8)*$B$5,IF(K$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:J21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A21,IF(L$2=$A21,($B21/$B$8)*$B$5,IF(L$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:K21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A21,IF(M$2=$A21,($B21/$B$8)*$B$5,IF(M$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:L21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A21,IF(N$2=$A21,($B21/$B$8)*$B$5,IF(N$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:M21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A21,IF(O$2=$A21,($B21/$B$8)*$B$5,IF(O$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:N21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A21,IF(P$2=$A21,($B21/$B$8)*$B$5,IF(P$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:O21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A21,IF(Q$2=$A21,($B21/$B$8)*$B$5,IF(Q$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:P21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A21,IF(R$2=$A21,($B21/$B$8)*$B$5,IF(R$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:Q21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A21,IF(S$2=$A21,($B21/$B$8)*$B$5,IF(S$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:R21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A21,IF(T$2=$A21,($B21/$B$8)*$B$5,IF(T$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:S21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A21,IF(U$2=$A21,($B21/$B$8)*$B$5,IF(U$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:T21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A21,IF(V$2=$A21,($B21/$B$8)*$B$5,IF(V$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:U21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A21,IF(W$2=$A21,($B21/$B$8)*$B$5,IF(W$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:V21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A21,IF(X$2=$A21,($B21/$B$8)*$B$5,IF(X$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:W21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A21,IF(Y$2=$A21,($B21/$B$8)*$B$5,IF(Y$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:X21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A21,IF(Z$2=$A21,($B21/$B$8)*$B$5,IF(Z$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:Y21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A21,IF(AA$2=$A21,($B21/$B$8)*$B$5,IF(AA$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:Z21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A21,IF(AB$2=$A21,($B21/$B$8)*$B$5,IF(AB$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:AA21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A21,IF(AC$2=$A21,($B21/$B$8)*$B$5,IF(AC$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:AB21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A21,IF(AD$2=$A21,($B21/$B$8)*$B$5,IF(AD$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:AC21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A21,IF(AE$2=$A21,($B21/$B$8)*$B$5,IF(AE$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:AD21))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A21,IF(AF$2=$A21,($B21/$B$8)*$B$5,IF(AF$2<=$A21+$B$8-1,$B21/$B$8,$B21-SUM($C21:AE21))),0))","v":0},0]
[2035,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A22,IF(C$2=$A22,($B22/$B$8)*$B$5,IF(C$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM(B22:$C22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A22,IF(D$2=$A22,($B22/$B$8)*$B$5,IF(D$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM(C22:$C22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A22,IF(E$2=$A22,($B22/$B$8)*$B$5,IF(E$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:D22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A22,IF(F$2=$A22,($B22/$B$8)*$B$5,IF(F$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:E22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A22,IF(G$2=$A22,($B22/$B$8)*$B$5,IF(G$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:F22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A22,IF(H$2=$A22,($B22/$B$8)*$B$5,IF(H$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:G22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A22,IF(I$2=$A22,($B22/$B$8)*$B$5,IF(I$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:H22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A22,IF(J$2=$A22,($B22/$B$8)*$B$5,IF(J$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:I22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A22,IF(K$2=$A22,($B22/$B$8)*$B$5,IF(K$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:J22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A22,IF(L$2=$A22,($B22/$B$8)*$B$5,IF(L$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:K22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A22,IF(M$2=$A22,($B22/$B$8)*$B$5,IF(M$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:L22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A22,IF(N$2=$A22,($B22/$B$8)*$B$5,IF(N$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:M22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A22,IF(O$2=$A22,($B22/$B$8)*$B$5,IF(O$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:N22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A22,IF(P$2=$A22,($B22/$B$8)*$B$5,IF(P$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:O22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A22,IF(Q$2=$A22,($B22/$B$8)*$B$5,IF(Q$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:P22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A22,IF(R$2=$A22,($B22/$B$8)*$B$5,IF(R$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:Q22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A22,IF(S$2=$A22,($B22/$B$8)*$B$5,IF(S$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:R22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A22,IF(T$2=$A22,($B22/$B$8)*$B$5,IF(T$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:S22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A22,IF(U$2=$A22,($B22/$B$8)*$B$5,IF(U$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:T22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A22,IF(V$2=$A22,($B22/$B$8)*$B$5,IF(V$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:U22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A22,IF(W$2=$A22,($B22/$B$8)*$B$5,IF(W$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:V22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A22,IF(X$2=$A22,($B22/$B$8)*$B$5,IF(X$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:W22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A22,IF(Y$2=$A22,($B22/$B$8)*$B$5,IF(Y$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:X22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A22,IF(Z$2=$A22,($B22/$B$8)*$B$5,IF(Z$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:Y22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A22,IF(AA$2=$A22,($B22/$B$8)*$B$5,IF(AA$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:Z22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A22,IF(AB$2=$A22,($B22/$B$8)*$B$5,IF(AB$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:AA22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A22,IF(AC$2=$A22,($B22/$B$8)*$B$5,IF(AC$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:AB22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A22,IF(AD$2=$A22,($B22/$B$8)*$B$5,IF(AD$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:AC22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A22,IF(AE$2=$A22,($B22/$B$8)*$B$5,IF(AE$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:AD22))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A22,IF(AF$2=$A22,($B22/$B$8)*$B$5,IF(AF$2<=$A22+$B$8-1,$B22/$B$8,$B22-SUM($C22:AE22))),0))","v":0},0]
[2036,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A23,IF(C$2=$A23,($B23/$B$8)*$B$5,IF(C$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM(B23:$C23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A23,IF(D$2=$A23,($B23/$B$8)*$B$5,IF(D$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM(C23:$C23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A23,IF(E$2=$A23,($B23/$B$8)*$B$5,IF(E$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:D23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A23,IF(F$2=$A23,($B23/$B$8)*$B$5,IF(F$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:E23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A23,IF(G$2=$A23,($B23/$B$8)*$B$5,IF(G$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:F23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A23,IF(H$2=$A23,($B23/$B$8)*$B$5,IF(H$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:G23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A23,IF(I$2=$A23,($B23/$B$8)*$B$5,IF(I$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:H23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A23,IF(J$2=$A23,($B23/$B$8)*$B$5,IF(J$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:I23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A23,IF(K$2=$A23,($B23/$B$8)*$B$5,IF(K$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:J23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A23,IF(L$2=$A23,($B23/$B$8)*$B$5,IF(L$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:K23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A23,IF(M$2=$A23,($B23/$B$8)*$B$5,IF(M$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:L23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A23,IF(N$2=$A23,($B23/$B$8)*$B$5,IF(N$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:M23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A23,IF(O$2=$A23,($B23/$B$8)*$B$5,IF(O$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:N23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A23,IF(P$2=$A23,($B23/$B$8)*$B$5,IF(P$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:O23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A23,IF(Q$2=$A23,($B23/$B$8)*$B$5,IF(Q$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:P23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A23,IF(R$2=$A23,($B23/$B$8)*$B$5,IF(R$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:Q23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A23,IF(S$2=$A23,($B23/$B$8)*$B$5,IF(S$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:R23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A23,IF(T$2=$A23,($B23/$B$8)*$B$5,IF(T$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:S23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A23,IF(U$2=$A23,($B23/$B$8)*$B$5,IF(U$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:T23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A23,IF(V$2=$A23,($B23/$B$8)*$B$5,IF(V$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:U23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A23,IF(W$2=$A23,($B23/$B$8)*$B$5,IF(W$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:V23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A23,IF(X$2=$A23,($B23/$B$8)*$B$5,IF(X$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:W23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A23,IF(Y$2=$A23,($B23/$B$8)*$B$5,IF(Y$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:X23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A23,IF(Z$2=$A23,($B23/$B$8)*$B$5,IF(Z$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:Y23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A23,IF(AA$2=$A23,($B23/$B$8)*$B$5,IF(AA$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:Z23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A23,IF(AB$2=$A23,($B23/$B$8)*$B$5,IF(AB$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:AA23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A23,IF(AC$2=$A23,($B23/$B$8)*$B$5,IF(AC$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:AB23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A23,IF(AD$2=$A23,($B23/$B$8)*$B$5,IF(AD$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:AC23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A23,IF(AE$2=$A23,($B23/$B$8)*$B$5,IF(AE$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:AD23))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A23,IF(AF$2=$A23,($B23/$B$8)*$B$5,IF(AF$2<=$A23+$B$8-1,$B23/$B$8,$B23-SUM($C23:AE23))),0))","v":0},0]
[2037,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A24,IF(C$2=$A24,($B24/$B$8)*$B$5,IF(C$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM(B24:$C24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A24,IF(D$2=$A24,($B24/$B$8)*$B$5,IF(D$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM(C24:$C24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A24,IF(E$2=$A24,($B24/$B$8)*$B$5,IF(E$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:D24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A24,IF(F$2=$A24,($B24/$B$8)*$B$5,IF(F$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:E24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A24,IF(G$2=$A24,($B24/$B$8)*$B$5,IF(G$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:F24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A24,IF(H$2=$A24,($B24/$B$8)*$B$5,IF(H$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:G24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A24,IF(I$2=$A24,($B24/$B$8)*$B$5,IF(I$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:H24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A24,IF(J$2=$A24,($B24/$B$8)*$B$5,IF(J$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:I24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A24,IF(K$2=$A24,($B24/$B$8)*$B$5,IF(K$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:J24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A24,IF(L$2=$A24,($B24/$B$8)*$B$5,IF(L$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:K24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A24,IF(M$2=$A24,($B24/$B$8)*$B$5,IF(M$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:L24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A24,IF(N$2=$A24,($B24/$B$8)*$B$5,IF(N$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:M24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A24,IF(O$2=$A24,($B24/$B$8)*$B$5,IF(O$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:N24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A24,IF(P$2=$A24,($B24/$B$8)*$B$5,IF(P$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:O24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A24,IF(Q$2=$A24,($B24/$B$8)*$B$5,IF(Q$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:P24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A24,IF(R$2=$A24,($B24/$B$8)*$B$5,IF(R$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:Q24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A24,IF(S$2=$A24,($B24/$B$8)*$B$5,IF(S$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:R24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A24,IF(T$2=$A24,($B24/$B$8)*$B$5,IF(T$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:S24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A24,IF(U$2=$A24,($B24/$B$8)*$B$5,IF(U$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:T24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A24,IF(V$2=$A24,($B24/$B$8)*$B$5,IF(V$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:U24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A24,IF(W$2=$A24,($B24/$B$8)*$B$5,IF(W$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:V24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A24,IF(X$2=$A24,($B24/$B$8)*$B$5,IF(X$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:W24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A24,IF(Y$2=$A24,($B24/$B$8)*$B$5,IF(Y$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:X24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A24,IF(Z$2=$A24,($B24/$B$8)*$B$5,IF(Z$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:Y24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A24,IF(AA$2=$A24,($B24/$B$8)*$B$5,IF(AA$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:Z24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A24,IF(AB$2=$A24,($B24/$B$8)*$B$5,IF(AB$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:AA24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A24,IF(AC$2=$A24,($B24/$B$8)*$B$5,IF(AC$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:AB24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A24,IF(AD$2=$A24,($B24/$B$8)*$B$5,IF(AD$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:AC24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A24,IF(AE$2=$A24,($B24/$B$8)*$B$5,IF(AE$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:AD24))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A24,IF(AF$2=$A24,($B24/$B$8)*$B$5,IF(AF$2<=$A24+$B$8-1,$B24/$B$8,$B24-SUM($C24:AE24))),0))","v":0},0]
[2038,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A25,IF(C$2=$A25,($B25/$B$8)*$B$5,IF(C$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM(B25:$C25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A25,IF(D$2=$A25,($B25/$B$8)*$B$5,IF(D$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM(C25:$C25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A25,IF(E$2=$A25,($B25/$B$8)*$B$5,IF(E$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:D25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A25,IF(F$2=$A25,($B25/$B$8)*$B$5,IF(F$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:E25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A25,IF(G$2=$A25,($B25/$B$8)*$B$5,IF(G$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:F25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A25,IF(H$2=$A25,($B25/$B$8)*$B$5,IF(H$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:G25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A25,IF(I$2=$A25,($B25/$B$8)*$B$5,IF(I$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:H25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A25,IF(J$2=$A25,($B25/$B$8)*$B$5,IF(J$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:I25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A25,IF(K$2=$A25,($B25/$B$8)*$B$5,IF(K$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:J25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A25,IF(L$2=$A25,($B25/$B$8)*$B$5,IF(L$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:K25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A25,IF(M$2=$A25,($B25/$B$8)*$B$5,IF(M$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:L25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A25,IF(N$2=$A25,($B25/$B$8)*$B$5,IF(N$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:M25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A25,IF(O$2=$A25,($B25/$B$8)*$B$5,IF(O$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:N25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A25,IF(P$2=$A25,($B25/$B$8)*$B$5,IF(P$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:O25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A25,IF(Q$2=$A25,($B25/$B$8)*$B$5,IF(Q$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:P25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A25,IF(R$2=$A25,($B25/$B$8)*$B$5,IF(R$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:Q25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A25,IF(S$2=$A25,($B25/$B$8)*$B$5,IF(S$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:R25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A25,IF(T$2=$A25,($B25/$B$8)*$B$5,IF(T$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:S25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A25,IF(U$2=$A25,($B25/$B$8)*$B$5,IF(U$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:T25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A25,IF(V$2=$A25,($B25/$B$8)*$B$5,IF(V$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:U25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A25,IF(W$2=$A25,($B25/$B$8)*$B$5,IF(W$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:V25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A25,IF(X$2=$A25,($B25/$B$8)*$B$5,IF(X$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:W25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A25,IF(Y$2=$A25,($B25/$B$8)*$B$5,IF(Y$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:X25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A25,IF(Z$2=$A25,($B25/$B$8)*$B$5,IF(Z$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:Y25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A25,IF(AA$2=$A25,($B25/$B$8)*$B$5,IF(AA$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:Z25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A25,IF(AB$2=$A25,($B25/$B$8)*$B$5,IF(AB$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:AA25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A25,IF(AC$2=$A25,($B25/$B$8)*$B$5,IF(AC$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:AB25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A25,IF(AD$2=$A25,($B25/$B$8)*$B$5,IF(AD$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:AC25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A25,IF(AE$2=$A25,($B25/$B$8)*$B$5,IF(AE$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:AD25))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A25,IF(AF$2=$A25,($B25/$B$8)*$B$5,IF(AF$2<=$A25+$B$8-1,$B25/$B$8,$B25-SUM($C25:AE25))),0))","v":0},0]
[2039,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A26,IF(C$2=$A26,($B26/$B$8)*$B$5,IF(C$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM(B26:$C26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A26,IF(D$2=$A26,($B26/$B$8)*$B$5,IF(D$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM(C26:$C26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A26,IF(E$2=$A26,($B26/$B$8)*$B$5,IF(E$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:D26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A26,IF(F$2=$A26,($B26/$B$8)*$B$5,IF(F$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:E26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A26,IF(G$2=$A26,($B26/$B$8)*$B$5,IF(G$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:F26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A26,IF(H$2=$A26,($B26/$B$8)*$B$5,IF(H$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:G26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A26,IF(I$2=$A26,($B26/$B$8)*$B$5,IF(I$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:H26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A26,IF(J$2=$A26,($B26/$B$8)*$B$5,IF(J$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:I26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A26,IF(K$2=$A26,($B26/$B$8)*$B$5,IF(K$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:J26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A26,IF(L$2=$A26,($B26/$B$8)*$B$5,IF(L$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:K26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A26,IF(M$2=$A26,($B26/$B$8)*$B$5,IF(M$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:L26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A26,IF(N$2=$A26,($B26/$B$8)*$B$5,IF(N$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:M26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A26,IF(O$2=$A26,($B26/$B$8)*$B$5,IF(O$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:N26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A26,IF(P$2=$A26,($B26/$B$8)*$B$5,IF(P$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:O26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A26,IF(Q$2=$A26,($B26/$B$8)*$B$5,IF(Q$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:P26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A26,IF(R$2=$A26,($B26/$B$8)*$B$5,IF(R$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:Q26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A26,IF(S$2=$A26,($B26/$B$8)*$B$5,IF(S$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:R26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A26,IF(T$2=$A26,($B26/$B$8)*$B$5,IF(T$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:S26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A26,IF(U$2=$A26,($B26/$B$8)*$B$5,IF(U$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:T26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A26,IF(V$2=$A26,($B26/$B$8)*$B$5,IF(V$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:U26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A26,IF(W$2=$A26,($B26/$B$8)*$B$5,IF(W$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:V26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A26,IF(X$2=$A26,($B26/$B$8)*$B$5,IF(X$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:W26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A26,IF(Y$2=$A26,($B26/$B$8)*$B$5,IF(Y$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:X26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A26,IF(Z$2=$A26,($B26/$B$8)*$B$5,IF(Z$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:Y26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A26,IF(AA$2=$A26,($B26/$B$8)*$B$5,IF(AA$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:Z26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A26,IF(AB$2=$A26,($B26/$B$8)*$B$5,IF(AB$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:AA26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A26,IF(AC$2=$A26,($B26/$B$8)*$B$5,IF(AC$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:AB26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A26,IF(AD$2=$A26,($B26/$B$8)*$B$5,IF(AD$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:AC26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A26,IF(AE$2=$A26,($B26/$B$8)*$B$5,IF(AE$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:AD26))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A26,IF(AF$2=$A26,($B26/$B$8)*$B$5,IF(AF$2<=$A26+$B$8-1,$B26/$B$8,$B26-SUM($C26:AE26))),0))","v":0},0]
[2040,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A27,IF(C$2=$A27,($B27/$B$8)*$B$5,IF(C$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM(B27:$C27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A27,IF(D$2=$A27,($B27/$B$8)*$B$5,IF(D$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM(C27:$C27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A27,IF(E$2=$A27,($B27/$B$8)*$B$5,IF(E$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:D27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A27,IF(F$2=$A27,($B27/$B$8)*$B$5,IF(F$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:E27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A27,IF(G$2=$A27,($B27/$B$8)*$B$5,IF(G$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:F27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A27,IF(H$2=$A27,($B27/$B$8)*$B$5,IF(H$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:G27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A27,IF(I$2=$A27,($B27/$B$8)*$B$5,IF(I$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:H27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A27,IF(J$2=$A27,($B27/$B$8)*$B$5,IF(J$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:I27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A27,IF(K$2=$A27,($B27/$B$8)*$B$5,IF(K$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:J27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A27,IF(L$2=$A27,($B27/$B$8)*$B$5,IF(L$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:K27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A27,IF(M$2=$A27,($B27/$B$8)*$B$5,IF(M$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:L27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A27,IF(N$2=$A27,($B27/$B$8)*$B$5,IF(N$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:M27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A27,IF(O$2=$A27,($B27/$B$8)*$B$5,IF(O$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:N27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A27,IF(P$2=$A27,($B27/$B$8)*$B$5,IF(P$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:O27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A27,IF(Q$2=$A27,($B27/$B$8)*$B$5,IF(Q$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:P27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A27,IF(R$2=$A27,($B27/$B$8)*$B$5,IF(R$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:Q27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A27,IF(S$2=$A27,($B27/$B$8)*$B$5,IF(S$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:R27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A27,IF(T$2=$A27,($B27/$B$8)*$B$5,IF(T$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:S27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A27,IF(U$2=$A27,($B27/$B$8)*$B$5,IF(U$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:T27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A27,IF(V$2=$A27,($B27/$B$8)*$B$5,IF(V$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:U27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A27,IF(W$2=$A27,($B27/$B$8)*$B$5,IF(W$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:V27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A27,IF(X$2=$A27,($B27/$B$8)*$B$5,IF(X$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:W27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A27,IF(Y$2=$A27,($B27/$B$8)*$B$5,IF(Y$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:X27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A27,IF(Z$2=$A27,($B27/$B$8)*$B$5,IF(Z$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:Y27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A27,IF(AA$2=$A27,($B27/$B$8)*$B$5,IF(AA$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:Z27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A27,IF(AB$2=$A27,($B27/$B$8)*$B$5,IF(AB$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:AA27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A27,IF(AC$2=$A27,($B27/$B$8)*$B$5,IF(AC$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:AB27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A27,IF(AD$2=$A27,($B27/$B$8)*$B$5,IF(AD$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:AC27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A27,IF(AE$2=$A27,($B27/$B$8)*$B$5,IF(AE$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:AD27))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A27,IF(AF$2=$A27,($B27/$B$8)*$B$5,IF(AF$2<=$A27+$B$8-1,$B27/$B$8,$B27-SUM($C27:AE27))),0))","v":0},0]
[2041,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A28,IF(C$2=$A28,($B28/$B$8)*$B$5,IF(C$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM(B28:$C28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A28,IF(D$2=$A28,($B28/$B$8)*$B$5,IF(D$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM(C28:$C28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A28,IF(E$2=$A28,($B28/$B$8)*$B$5,IF(E$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:D28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A28,IF(F$2=$A28,($B28/$B$8)*$B$5,IF(F$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:E28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A28,IF(G$2=$A28,($B28/$B$8)*$B$5,IF(G$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:F28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A28,IF(H$2=$A28,($B28/$B$8)*$B$5,IF(H$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:G28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A28,IF(I$2=$A28,($B28/$B$8)*$B$5,IF(I$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:H28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A28,IF(J$2=$A28,($B28/$B$8)*$B$5,IF(J$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:I28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A28,IF(K$2=$A28,($B28/$B$8)*$B$5,IF(K$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:J28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A28,IF(L$2=$A28,($B28/$B$8)*$B$5,IF(L$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:K28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A28,IF(M$2=$A28,($B28/$B$8)*$B$5,IF(M$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:L28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A28,IF(N$2=$A28,($B28/$B$8)*$B$5,IF(N$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:M28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A28,IF(O$2=$A28,($B28/$B$8)*$B$5,IF(O$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:N28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A28,IF(P$2=$A28,($B28/$B$8)*$B$5,IF(P$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:O28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A28,IF(Q$2=$A28,($B28/$B$8)*$B$5,IF(Q$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:P28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A28,IF(R$2=$A28,($B28/$B$8)*$B$5,IF(R$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:Q28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A28,IF(S$2=$A28,($B28/$B$8)*$B$5,IF(S$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:R28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A28,IF(T$2=$A28,($B28/$B$8)*$B$5,IF(T$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:S28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A28,IF(U$2=$A28,($B28/$B$8)*$B$5,IF(U$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:T28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A28,IF(V$2=$A28,($B28/$B$8)*$B$5,IF(V$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:U28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A28,IF(W$2=$A28,($B28/$B$8)*$B$5,IF(W$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:V28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A28,IF(X$2=$A28,($B28/$B$8)*$B$5,IF(X$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:W28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A28,IF(Y$2=$A28,($B28/$B$8)*$B$5,IF(Y$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:X28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A28,IF(Z$2=$A28,($B28/$B$8)*$B$5,IF(Z$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:Y28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A28,IF(AA$2=$A28,($B28/$B$8)*$B$5,IF(AA$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:Z28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A28,IF(AB$2=$A28,($B28/$B$8)*$B$5,IF(AB$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:AA28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A28,IF(AC$2=$A28,($B28/$B$8)*$B$5,IF(AC$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:AB28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A28,IF(AD$2=$A28,($B28/$B$8)*$B$5,IF(AD$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:AC28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A28,IF(AE$2=$A28,($B28/$B$8)*$B$5,IF(AE$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:AD28))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A28,IF(AF$2=$A28,($B28/$B$8)*$B$5,IF(AF$2<=$A28+$B$8-1,$B28/$B$8,$B28-SUM($C28:AE28))),0))","v":0},0]
[2042,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A29,IF(C$2=$A29,($B29/$B$8)*$B$5,IF(C$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM(B29:$C29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A29,IF(D$2=$A29,($B29/$B$8)*$B$5,IF(D$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM(C29:$C29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A29,IF(E$2=$A29,($B29/$B$8)*$B$5,IF(E$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:D29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A29,IF(F$2=$A29,($B29/$B$8)*$B$5,IF(F$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:E29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A29,IF(G$2=$A29,($B29/$B$8)*$B$5,IF(G$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:F29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A29,IF(H$2=$A29,($B29/$B$8)*$B$5,IF(H$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:G29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A29,IF(I$2=$A29,($B29/$B$8)*$B$5,IF(I$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:H29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A29,IF(J$2=$A29,($B29/$B$8)*$B$5,IF(J$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:I29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A29,IF(K$2=$A29,($B29/$B$8)*$B$5,IF(K$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:J29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A29,IF(L$2=$A29,($B29/$B$8)*$B$5,IF(L$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:K29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A29,IF(M$2=$A29,($B29/$B$8)*$B$5,IF(M$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:L29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A29,IF(N$2=$A29,($B29/$B$8)*$B$5,IF(N$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:M29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A29,IF(O$2=$A29,($B29/$B$8)*$B$5,IF(O$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:N29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A29,IF(P$2=$A29,($B29/$B$8)*$B$5,IF(P$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:O29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A29,IF(Q$2=$A29,($B29/$B$8)*$B$5,IF(Q$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:P29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A29,IF(R$2=$A29,($B29/$B$8)*$B$5,IF(R$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:Q29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A29,IF(S$2=$A29,($B29/$B$8)*$B$5,IF(S$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:R29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A29,IF(T$2=$A29,($B29/$B$8)*$B$5,IF(T$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:S29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A29,IF(U$2=$A29,($B29/$B$8)*$B$5,IF(U$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:T29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A29,IF(V$2=$A29,($B29/$B$8)*$B$5,IF(V$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:U29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A29,IF(W$2=$A29,($B29/$B$8)*$B$5,IF(W$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:V29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A29,IF(X$2=$A29,($B29/$B$8)*$B$5,IF(X$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:W29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A29,IF(Y$2=$A29,($B29/$B$8)*$B$5,IF(Y$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:X29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A29,IF(Z$2=$A29,($B29/$B$8)*$B$5,IF(Z$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:Y29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A29,IF(AA$2=$A29,($B29/$B$8)*$B$5,IF(AA$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:Z29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A29,IF(AB$2=$A29,($B29/$B$8)*$B$5,IF(AB$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:AA29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A29,IF(AC$2=$A29,($B29/$B$8)*$B$5,IF(AC$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:AB29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A29,IF(AD$2=$A29,($B29/$B$8)*$B$5,IF(AD$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:AC29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A29,IF(AE$2=$A29,($B29/$B$8)*$B$5,IF(AE$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:AD29))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A29,IF(AF$2=$A29,($B29/$B$8)*$B$5,IF(AF$2<=$A29+$B$8-1,$B29/$B$8,$B29-SUM($C29:AE29))),0))","v":0},0]
[2043,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A30,IF(C$2=$A30,($B30/$B$8)*$B$5,IF(C$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM(B30:$C30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A30,IF(D$2=$A30,($B30/$B$8)*$B$5,IF(D$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM(C30:$C30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A30,IF(E$2=$A30,($B30/$B$8)*$B$5,IF(E$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:D30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A30,IF(F$2=$A30,($B30/$B$8)*$B$5,IF(F$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:E30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A30,IF(G$2=$A30,($B30/$B$8)*$B$5,IF(G$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:F30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A30,IF(H$2=$A30,($B30/$B$8)*$B$5,IF(H$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:G30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A30,IF(I$2=$A30,($B30/$B$8)*$B$5,IF(I$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:H30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A30,IF(J$2=$A30,($B30/$B$8)*$B$5,IF(J$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:I30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A30,IF(K$2=$A30,($B30/$B$8)*$B$5,IF(K$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:J30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A30,IF(L$2=$A30,($B30/$B$8)*$B$5,IF(L$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:K30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A30,IF(M$2=$A30,($B30/$B$8)*$B$5,IF(M$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:L30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A30,IF(N$2=$A30,($B30/$B$8)*$B$5,IF(N$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:M30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A30,IF(O$2=$A30,($B30/$B$8)*$B$5,IF(O$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:N30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A30,IF(P$2=$A30,($B30/$B$8)*$B$5,IF(P$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:O30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A30,IF(Q$2=$A30,($B30/$B$8)*$B$5,IF(Q$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:P30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A30,IF(R$2=$A30,($B30/$B$8)*$B$5,IF(R$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:Q30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A30,IF(S$2=$A30,($B30/$B$8)*$B$5,IF(S$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:R30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A30,IF(T$2=$A30,($B30/$B$8)*$B$5,IF(T$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:S30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A30,IF(U$2=$A30,($B30/$B$8)*$B$5,IF(U$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:T30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A30,IF(V$2=$A30,($B30/$B$8)*$B$5,IF(V$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:U30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A30,IF(W$2=$A30,($B30/$B$8)*$B$5,IF(W$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:V30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A30,IF(X$2=$A30,($B30/$B$8)*$B$5,IF(X$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:W30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A30,IF(Y$2=$A30,($B30/$B$8)*$B$5,IF(Y$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:X30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A30,IF(Z$2=$A30,($B30/$B$8)*$B$5,IF(Z$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:Y30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A30,IF(AA$2=$A30,($B30/$B$8)*$B$5,IF(AA$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:Z30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A30,IF(AB$2=$A30,($B30/$B$8)*$B$5,IF(AB$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:AA30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A30,IF(AC$2=$A30,($B30/$B$8)*$B$5,IF(AC$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:AB30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A30,IF(AD$2=$A30,($B30/$B$8)*$B$5,IF(AD$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:AC30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A30,IF(AE$2=$A30,($B30/$B$8)*$B$5,IF(AE$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:AD30))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A30,IF(AF$2=$A30,($B30/$B$8)*$B$5,IF(AF$2<=$A30+$B$8-1,$B30/$B$8,$B30-SUM($C30:AE30))),0))","v":0},0]
[2044,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A31,IF(C$2=$A31,($B31/$B$8)*$B$5,IF(C$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM(B31:$C31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A31,IF(D$2=$A31,($B31/$B$8)*$B$5,IF(D$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM(C31:$C31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A31,IF(E$2=$A31,($B31/$B$8)*$B$5,IF(E$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:D31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A31,IF(F$2=$A31,($B31/$B$8)*$B$5,IF(F$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:E31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A31,IF(G$2=$A31,($B31/$B$8)*$B$5,IF(G$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:F31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A31,IF(H$2=$A31,($B31/$B$8)*$B$5,IF(H$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:G31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A31,IF(I$2=$A31,($B31/$B$8)*$B$5,IF(I$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:H31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A31,IF(J$2=$A31,($B31/$B$8)*$B$5,IF(J$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:I31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A31,IF(K$2=$A31,($B31/$B$8)*$B$5,IF(K$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:J31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A31,IF(L$2=$A31,($B31/$B$8)*$B$5,IF(L$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:K31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A31,IF(M$2=$A31,($B31/$B$8)*$B$5,IF(M$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:L31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A31,IF(N$2=$A31,($B31/$B$8)*$B$5,IF(N$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:M31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A31,IF(O$2=$A31,($B31/$B$8)*$B$5,IF(O$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:N31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A31,IF(P$2=$A31,($B31/$B$8)*$B$5,IF(P$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:O31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A31,IF(Q$2=$A31,($B31/$B$8)*$B$5,IF(Q$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:P31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A31,IF(R$2=$A31,($B31/$B$8)*$B$5,IF(R$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:Q31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A31,IF(S$2=$A31,($B31/$B$8)*$B$5,IF(S$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:R31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A31,IF(T$2=$A31,($B31/$B$8)*$B$5,IF(T$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:S31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A31,IF(U$2=$A31,($B31/$B$8)*$B$5,IF(U$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:T31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A31,IF(V$2=$A31,($B31/$B$8)*$B$5,IF(V$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:U31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A31,IF(W$2=$A31,($B31/$B$8)*$B$5,IF(W$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:V31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A31,IF(X$2=$A31,($B31/$B$8)*$B$5,IF(X$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:W31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A31,IF(Y$2=$A31,($B31/$B$8)*$B$5,IF(Y$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:X31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A31,IF(Z$2=$A31,($B31/$B$8)*$B$5,IF(Z$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:Y31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A31,IF(AA$2=$A31,($B31/$B$8)*$B$5,IF(AA$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:Z31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A31,IF(AB$2=$A31,($B31/$B$8)*$B$5,IF(AB$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:AA31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A31,IF(AC$2=$A31,($B31/$B$8)*$B$5,IF(AC$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:AB31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A31,IF(AD$2=$A31,($B31/$B$8)*$B$5,IF(AD$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:AC31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A31,IF(AE$2=$A31,($B31/$B$8)*$B$5,IF(AE$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:AD31))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A31,IF(AF$2=$A31,($B31/$B$8)*$B$5,IF(AF$2<=$A31+$B$8-1,$B31/$B$8,$B31-SUM($C31:AE31))),0))","v":0},0]
[2045,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A32,IF(C$2=$A32,($B32/$B$8)*$B$5,IF(C$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM(B32:$C32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A32,IF(D$2=$A32,($B32/$B$8)*$B$5,IF(D$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM(C32:$C32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A32,IF(E$2=$A32,($B32/$B$8)*$B$5,IF(E$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:D32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A32,IF(F$2=$A32,($B32/$B$8)*$B$5,IF(F$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:E32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A32,IF(G$2=$A32,($B32/$B$8)*$B$5,IF(G$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:F32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A32,IF(H$2=$A32,($B32/$B$8)*$B$5,IF(H$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:G32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A32,IF(I$2=$A32,($B32/$B$8)*$B$5,IF(I$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:H32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A32,IF(J$2=$A32,($B32/$B$8)*$B$5,IF(J$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:I32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A32,IF(K$2=$A32,($B32/$B$8)*$B$5,IF(K$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:J32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A32,IF(L$2=$A32,($B32/$B$8)*$B$5,IF(L$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:K32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A32,IF(M$2=$A32,($B32/$B$8)*$B$5,IF(M$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:L32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A32,IF(N$2=$A32,($B32/$B$8)*$B$5,IF(N$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:M32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A32,IF(O$2=$A32,($B32/$B$8)*$B$5,IF(O$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:N32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A32,IF(P$2=$A32,($B32/$B$8)*$B$5,IF(P$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:O32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A32,IF(Q$2=$A32,($B32/$B$8)*$B$5,IF(Q$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:P32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A32,IF(R$2=$A32,($B32/$B$8)*$B$5,IF(R$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:Q32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A32,IF(S$2=$A32,($B32/$B$8)*$B$5,IF(S$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:R32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A32,IF(T$2=$A32,($B32/$B$8)*$B$5,IF(T$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:S32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A32,IF(U$2=$A32,($B32/$B$8)*$B$5,IF(U$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:T32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A32,IF(V$2=$A32,($B32/$B$8)*$B$5,IF(V$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:U32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A32,IF(W$2=$A32,($B32/$B$8)*$B$5,IF(W$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:V32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A32,IF(X$2=$A32,($B32/$B$8)*$B$5,IF(X$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:W32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A32,IF(Y$2=$A32,($B32/$B$8)*$B$5,IF(Y$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:X32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A32,IF(Z$2=$A32,($B32/$B$8)*$B$5,IF(Z$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:Y32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A32,IF(AA$2=$A32,($B32/$B$8)*$B$5,IF(AA$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:Z32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A32,IF(AB$2=$A32,($B32/$B$8)*$B$5,IF(AB$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:AA32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A32,IF(AC$2=$A32,($B32/$B$8)*$B$5,IF(AC$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:AB32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A32,IF(AD$2=$A32,($B32/$B$8)*$B$5,IF(AD$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:AC32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A32,IF(AE$2=$A32,($B32/$B$8)*$B$5,IF(AE$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:AD32))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A32,IF(AF$2=$A32,($B32/$B$8)*$B$5,IF(AF$2<=$A32+$B$8-1,$B32/$B$8,$B32-SUM($C32:AE32))),0))","v":0},0]
[2046,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A33,IF(C$2=$A33,($B33/$B$8)*$B$5,IF(C$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM(B33:$C33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A33,IF(D$2=$A33,($B33/$B$8)*$B$5,IF(D$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM(C33:$C33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A33,IF(E$2=$A33,($B33/$B$8)*$B$5,IF(E$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:D33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A33,IF(F$2=$A33,($B33/$B$8)*$B$5,IF(F$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:E33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A33,IF(G$2=$A33,($B33/$B$8)*$B$5,IF(G$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:F33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A33,IF(H$2=$A33,($B33/$B$8)*$B$5,IF(H$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:G33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A33,IF(I$2=$A33,($B33/$B$8)*$B$5,IF(I$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:H33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A33,IF(J$2=$A33,($B33/$B$8)*$B$5,IF(J$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:I33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A33,IF(K$2=$A33,($B33/$B$8)*$B$5,IF(K$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:J33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A33,IF(L$2=$A33,($B33/$B$8)*$B$5,IF(L$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:K33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A33,IF(M$2=$A33,($B33/$B$8)*$B$5,IF(M$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:L33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A33,IF(N$2=$A33,($B33/$B$8)*$B$5,IF(N$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:M33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A33,IF(O$2=$A33,($B33/$B$8)*$B$5,IF(O$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:N33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A33,IF(P$2=$A33,($B33/$B$8)*$B$5,IF(P$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:O33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A33,IF(Q$2=$A33,($B33/$B$8)*$B$5,IF(Q$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:P33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A33,IF(R$2=$A33,($B33/$B$8)*$B$5,IF(R$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:Q33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A33,IF(S$2=$A33,($B33/$B$8)*$B$5,IF(S$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:R33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A33,IF(T$2=$A33,($B33/$B$8)*$B$5,IF(T$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:S33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A33,IF(U$2=$A33,($B33/$B$8)*$B$5,IF(U$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:T33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A33,IF(V$2=$A33,($B33/$B$8)*$B$5,IF(V$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:U33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A33,IF(W$2=$A33,($B33/$B$8)*$B$5,IF(W$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:V33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A33,IF(X$2=$A33,($B33/$B$8)*$B$5,IF(X$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:W33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A33,IF(Y$2=$A33,($B33/$B$8)*$B$5,IF(Y$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:X33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A33,IF(Z$2=$A33,($B33/$B$8)*$B$5,IF(Z$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:Y33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A33,IF(AA$2=$A33,($B33/$B$8)*$B$5,IF(AA$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:Z33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A33,IF(AB$2=$A33,($B33/$B$8)*$B$5,IF(AB$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:AA33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A33,IF(AC$2=$A33,($B33/$B$8)*$B$5,IF(AC$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:AB33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A33,IF(AD$2=$A33,($B33/$B$8)*$B$5,IF(AD$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:AC33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A33,IF(AE$2=$A33,($B33/$B$8)*$B$5,IF(AE$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:AD33))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A33,IF(AF$2=$A33,($B33/$B$8)*$B$5,IF(AF$2<=$A33+$B$8-1,$B33/$B$8,$B33-SUM($C33:AE33))),0))","v":0},0]
[2047,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A34,IF(C$2=$A34,($B34/$B$8)*$B$5,IF(C$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM(B34:$C34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A34,IF(D$2=$A34,($B34/$B$8)*$B$5,IF(D$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM(C34:$C34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A34,IF(E$2=$A34,($B34/$B$8)*$B$5,IF(E$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:D34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A34,IF(F$2=$A34,($B34/$B$8)*$B$5,IF(F$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:E34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A34,IF(G$2=$A34,($B34/$B$8)*$B$5,IF(G$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:F34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A34,IF(H$2=$A34,($B34/$B$8)*$B$5,IF(H$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:G34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A34,IF(I$2=$A34,($B34/$B$8)*$B$5,IF(I$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:H34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A34,IF(J$2=$A34,($B34/$B$8)*$B$5,IF(J$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:I34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A34,IF(K$2=$A34,($B34/$B$8)*$B$5,IF(K$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:J34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A34,IF(L$2=$A34,($B34/$B$8)*$B$5,IF(L$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:K34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A34,IF(M$2=$A34,($B34/$B$8)*$B$5,IF(M$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:L34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A34,IF(N$2=$A34,($B34/$B$8)*$B$5,IF(N$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:M34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A34,IF(O$2=$A34,($B34/$B$8)*$B$5,IF(O$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:N34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A34,IF(P$2=$A34,($B34/$B$8)*$B$5,IF(P$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:O34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A34,IF(Q$2=$A34,($B34/$B$8)*$B$5,IF(Q$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:P34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A34,IF(R$2=$A34,($B34/$B$8)*$B$5,IF(R$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:Q34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A34,IF(S$2=$A34,($B34/$B$8)*$B$5,IF(S$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:R34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A34,IF(T$2=$A34,($B34/$B$8)*$B$5,IF(T$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:S34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A34,IF(U$2=$A34,($B34/$B$8)*$B$5,IF(U$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:T34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A34,IF(V$2=$A34,($B34/$B$8)*$B$5,IF(V$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:U34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A34,IF(W$2=$A34,($B34/$B$8)*$B$5,IF(W$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:V34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A34,IF(X$2=$A34,($B34/$B$8)*$B$5,IF(X$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:W34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A34,IF(Y$2=$A34,($B34/$B$8)*$B$5,IF(Y$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:X34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A34,IF(Z$2=$A34,($B34/$B$8)*$B$5,IF(Z$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:Y34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A34,IF(AA$2=$A34,($B34/$B$8)*$B$5,IF(AA$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:Z34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A34,IF(AB$2=$A34,($B34/$B$8)*$B$5,IF(AB$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:AA34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A34,IF(AC$2=$A34,($B34/$B$8)*$B$5,IF(AC$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:AB34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A34,IF(AD$2=$A34,($B34/$B$8)*$B$5,IF(AD$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:AC34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A34,IF(AE$2=$A34,($B34/$B$8)*$B$5,IF(AE$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:AD34))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A34,IF(AF$2=$A34,($B34/$B$8)*$B$5,IF(AF$2<=$A34+$B$8-1,$B34/$B$8,$B34-SUM($C34:AE34))),0))","v":0},{"$f":"SUM(C34:AF34)","v":0}]
[2048,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A35,IF(C$2=$A35,($B35/$B$8)*$B$5,IF(C$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM(B35:$C35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A35,IF(D$2=$A35,($B35/$B$8)*$B$5,IF(D$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM(C35:$C35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A35,IF(E$2=$A35,($B35/$B$8)*$B$5,IF(E$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:D35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A35,IF(F$2=$A35,($B35/$B$8)*$B$5,IF(F$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:E35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A35,IF(G$2=$A35,($B35/$B$8)*$B$5,IF(G$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:F35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A35,IF(H$2=$A35,($B35/$B$8)*$B$5,IF(H$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:G35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A35,IF(I$2=$A35,($B35/$B$8)*$B$5,IF(I$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:H35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A35,IF(J$2=$A35,($B35/$B$8)*$B$5,IF(J$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:I35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A35,IF(K$2=$A35,($B35/$B$8)*$B$5,IF(K$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:J35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A35,IF(L$2=$A35,($B35/$B$8)*$B$5,IF(L$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:K35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A35,IF(M$2=$A35,($B35/$B$8)*$B$5,IF(M$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:L35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A35,IF(N$2=$A35,($B35/$B$8)*$B$5,IF(N$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:M35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A35,IF(O$2=$A35,($B35/$B$8)*$B$5,IF(O$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:N35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A35,IF(P$2=$A35,($B35/$B$8)*$B$5,IF(P$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:O35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A35,IF(Q$2=$A35,($B35/$B$8)*$B$5,IF(Q$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:P35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A35,IF(R$2=$A35,($B35/$B$8)*$B$5,IF(R$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:Q35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A35,IF(S$2=$A35,($B35/$B$8)*$B$5,IF(S$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:R35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A35,IF(T$2=$A35,($B35/$B$8)*$B$5,IF(T$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:S35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A35,IF(U$2=$A35,($B35/$B$8)*$B$5,IF(U$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:T35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A35,IF(V$2=$A35,($B35/$B$8)*$B$5,IF(V$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:U35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A35,IF(W$2=$A35,($B35/$B$8)*$B$5,IF(W$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:V35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A35,IF(X$2=$A35,($B35/$B$8)*$B$5,IF(X$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:W35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A35,IF(Y$2=$A35,($B35/$B$8)*$B$5,IF(Y$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:X35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A35,IF(Z$2=$A35,($B35/$B$8)*$B$5,IF(Z$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:Y35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A35,IF(AA$2=$A35,($B35/$B$8)*$B$5,IF(AA$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:Z35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A35,IF(AB$2=$A35,($B35/$B$8)*$B$5,IF(AB$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:AA35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A35,IF(AC$2=$A35,($B35/$B$8)*$B$5,IF(AC$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:AB35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A35,IF(AD$2=$A35,($B35/$B$8)*$B$5,IF(AD$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:AC35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A35,IF(AE$2=$A35,($B35/$B$8)*$B$5,IF(AE$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:AD35))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A35,IF(AF$2=$A35,($B35/$B$8)*$B$5,IF(AF$2<=$A35+$B$8-1,$B35/$B$8,$B35-SUM($C35:AE35))),0))","v":0},0]
[2049,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A36,IF(C$2=$A36,($B36/$B$8)*$B$5,IF(C$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM(B36:$C36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A36,IF(D$2=$A36,($B36/$B$8)*$B$5,IF(D$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM(C36:$C36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A36,IF(E$2=$A36,($B36/$B$8)*$B$5,IF(E$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:D36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A36,IF(F$2=$A36,($B36/$B$8)*$B$5,IF(F$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:E36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A36,IF(G$2=$A36,($B36/$B$8)*$B$5,IF(G$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:F36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A36,IF(H$2=$A36,($B36/$B$8)*$B$5,IF(H$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:G36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A36,IF(I$2=$A36,($B36/$B$8)*$B$5,IF(I$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:H36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A36,IF(J$2=$A36,($B36/$B$8)*$B$5,IF(J$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:I36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A36,IF(K$2=$A36,($B36/$B$8)*$B$5,IF(K$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:J36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A36,IF(L$2=$A36,($B36/$B$8)*$B$5,IF(L$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:K36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A36,IF(M$2=$A36,($B36/$B$8)*$B$5,IF(M$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:L36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A36,IF(N$2=$A36,($B36/$B$8)*$B$5,IF(N$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:M36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A36,IF(O$2=$A36,($B36/$B$8)*$B$5,IF(O$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:N36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A36,IF(P$2=$A36,($B36/$B$8)*$B$5,IF(P$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:O36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A36,IF(Q$2=$A36,($B36/$B$8)*$B$5,IF(Q$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:P36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A36,IF(R$2=$A36,($B36/$B$8)*$B$5,IF(R$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:Q36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A36,IF(S$2=$A36,($B36/$B$8)*$B$5,IF(S$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:R36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A36,IF(T$2=$A36,($B36/$B$8)*$B$5,IF(T$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:S36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A36,IF(U$2=$A36,($B36/$B$8)*$B$5,IF(U$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:T36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A36,IF(V$2=$A36,($B36/$B$8)*$B$5,IF(V$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:U36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A36,IF(W$2=$A36,($B36/$B$8)*$B$5,IF(W$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:V36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A36,IF(X$2=$A36,($B36/$B$8)*$B$5,IF(X$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:W36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A36,IF(Y$2=$A36,($B36/$B$8)*$B$5,IF(Y$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:X36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A36,IF(Z$2=$A36,($B36/$B$8)*$B$5,IF(Z$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:Y36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A36,IF(AA$2=$A36,($B36/$B$8)*$B$5,IF(AA$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:Z36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A36,IF(AB$2=$A36,($B36/$B$8)*$B$5,IF(AB$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:AA36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A36,IF(AC$2=$A36,($B36/$B$8)*$B$5,IF(AC$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:AB36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A36,IF(AD$2=$A36,($B36/$B$8)*$B$5,IF(AD$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:AC36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A36,IF(AE$2=$A36,($B36/$B$8)*$B$5,IF(AE$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:AD36))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A36,IF(AF$2=$A36,($B36/$B$8)*$B$5,IF(AF$2<=$A36+$B$8-1,$B36/$B$8,$B36-SUM($C36:AE36))),0))","v":0},0]
[2050,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A37,IF(C$2=$A37,($B37/$B$8)*$B$5,IF(C$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM(B37:$C37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A37,IF(D$2=$A37,($B37/$B$8)*$B$5,IF(D$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM(C37:$C37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A37,IF(E$2=$A37,($B37/$B$8)*$B$5,IF(E$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:D37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A37,IF(F$2=$A37,($B37/$B$8)*$B$5,IF(F$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:E37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A37,IF(G$2=$A37,($B37/$B$8)*$B$5,IF(G$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:F37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A37,IF(H$2=$A37,($B37/$B$8)*$B$5,IF(H$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:G37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A37,IF(I$2=$A37,($B37/$B$8)*$B$5,IF(I$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:H37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A37,IF(J$2=$A37,($B37/$B$8)*$B$5,IF(J$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:I37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A37,IF(K$2=$A37,($B37/$B$8)*$B$5,IF(K$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:J37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A37,IF(L$2=$A37,($B37/$B$8)*$B$5,IF(L$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:K37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A37,IF(M$2=$A37,($B37/$B$8)*$B$5,IF(M$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:L37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A37,IF(N$2=$A37,($B37/$B$8)*$B$5,IF(N$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:M37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A37,IF(O$2=$A37,($B37/$B$8)*$B$5,IF(O$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:N37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A37,IF(P$2=$A37,($B37/$B$8)*$B$5,IF(P$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:O37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A37,IF(Q$2=$A37,($B37/$B$8)*$B$5,IF(Q$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:P37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A37,IF(R$2=$A37,($B37/$B$8)*$B$5,IF(R$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:Q37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A37,IF(S$2=$A37,($B37/$B$8)*$B$5,IF(S$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:R37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A37,IF(T$2=$A37,($B37/$B$8)*$B$5,IF(T$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:S37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A37,IF(U$2=$A37,($B37/$B$8)*$B$5,IF(U$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:T37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A37,IF(V$2=$A37,($B37/$B$8)*$B$5,IF(V$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:U37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A37,IF(W$2=$A37,($B37/$B$8)*$B$5,IF(W$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:V37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A37,IF(X$2=$A37,($B37/$B$8)*$B$5,IF(X$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:W37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A37,IF(Y$2=$A37,($B37/$B$8)*$B$5,IF(Y$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:X37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A37,IF(Z$2=$A37,($B37/$B$8)*$B$5,IF(Z$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:Y37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A37,IF(AA$2=$A37,($B37/$B$8)*$B$5,IF(AA$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:Z37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A37,IF(AB$2=$A37,($B37/$B$8)*$B$5,IF(AB$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:AA37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A37,IF(AC$2=$A37,($B37/$B$8)*$B$5,IF(AC$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:AB37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A37,IF(AD$2=$A37,($B37/$B$8)*$B$5,IF(AD$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:AC37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A37,IF(AE$2=$A37,($B37/$B$8)*$B$5,IF(AE$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:AD37))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A37,IF(AF$2=$A37,($B37/$B$8)*$B$5,IF(AF$2<=$A37+$B$8-1,$B37/$B$8,$B37-SUM($C37:AE37))),0))","v":0},0]
[2051,0,{"$f":"IF($B$8=0,0,IF(C$2>=$A38,IF(C$2=$A38,($B38/$B$8)*$B$5,IF(C$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM(B38:$C38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(D$2>=$A38,IF(D$2=$A38,($B38/$B$8)*$B$5,IF(D$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM(C38:$C38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(E$2>=$A38,IF(E$2=$A38,($B38/$B$8)*$B$5,IF(E$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:D38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(F$2>=$A38,IF(F$2=$A38,($B38/$B$8)*$B$5,IF(F$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:E38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(G$2>=$A38,IF(G$2=$A38,($B38/$B$8)*$B$5,IF(G$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:F38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(H$2>=$A38,IF(H$2=$A38,($B38/$B$8)*$B$5,IF(H$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:G38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(I$2>=$A38,IF(I$2=$A38,($B38/$B$8)*$B$5,IF(I$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:H38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(J$2>=$A38,IF(J$2=$A38,($B38/$B$8)*$B$5,IF(J$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:I38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(K$2>=$A38,IF(K$2=$A38,($B38/$B$8)*$B$5,IF(K$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:J38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(L$2>=$A38,IF(L$2=$A38,($B38/$B$8)*$B$5,IF(L$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:K38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(M$2>=$A38,IF(M$2=$A38,($B38/$B$8)*$B$5,IF(M$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:L38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(N$2>=$A38,IF(N$2=$A38,($B38/$B$8)*$B$5,IF(N$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:M38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(O$2>=$A38,IF(O$2=$A38,($B38/$B$8)*$B$5,IF(O$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:N38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(P$2>=$A38,IF(P$2=$A38,($B38/$B$8)*$B$5,IF(P$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:O38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Q$2>=$A38,IF(Q$2=$A38,($B38/$B$8)*$B$5,IF(Q$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:P38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(R$2>=$A38,IF(R$2=$A38,($B38/$B$8)*$B$5,IF(R$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:Q38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(S$2>=$A38,IF(S$2=$A38,($B38/$B$8)*$B$5,IF(S$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:R38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(T$2>=$A38,IF(T$2=$A38,($B38/$B$8)*$B$5,IF(T$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:S38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(U$2>=$A38,IF(U$2=$A38,($B38/$B$8)*$B$5,IF(U$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:T38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(V$2>=$A38,IF(V$2=$A38,($B38/$B$8)*$B$5,IF(V$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:U38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(W$2>=$A38,IF(W$2=$A38,($B38/$B$8)*$B$5,IF(W$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:V38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(X$2>=$A38,IF(X$2=$A38,($B38/$B$8)*$B$5,IF(X$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:W38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Y$2>=$A38,IF(Y$2=$A38,($B38/$B$8)*$B$5,IF(Y$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:X38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(Z$2>=$A38,IF(Z$2=$A38,($B38/$B$8)*$B$5,IF(Z$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:Y38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AA$2>=$A38,IF(AA$2=$A38,($B38/$B$8)*$B$5,IF(AA$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:Z38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AB$2>=$A38,IF(AB$2=$A38,($B38/$B$8)*$B$5,IF(AB$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:AA38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AC$2>=$A38,IF(AC$2=$A38,($B38/$B$8)*$B$5,IF(AC$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:AB38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AD$2>=$A38,IF(AD$2=$A38,($B38/$B$8)*$B$5,IF(AD$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:AC38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AE$2>=$A38,IF(AE$2=$A38,($B38/$B$8)*$B$5,IF(AE$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:AD38))),0))","v":0},{"$f":"IF($B$8=0,0,IF(AF$2>=$A38,IF(AF$2=$A38,($B38/$B$8)*$B$5,IF(AF$2<=$A38+$B$8-1,$B38/$B$8,$B38-SUM($C38:AE38))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A5","v":"Total Depreciation - Land Assumption"},{"$f":"SUM(B9:B38)","v":13522736.507616967},{"$f":"SUM(C9:C38)","v":0},{"$f":"SUM(D9:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C39:AF39)","v":0}]
[]
[{"$f":"+Capex!$A$7","v":"Midtown Building"},{"$f":"+Capex!$C$7/12","v":0}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$7=0,Capex!G$7,IF(Capex!$B$7=Capex!G$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!G$21,IF(Capex!$B$7=Capex!G$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!H$7,IF(Capex!$B$7=Capex!H$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!H$21,IF(Capex!$B$7=Capex!H$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!I$7,IF(Capex!$B$7=Capex!I$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!I$21,IF(Capex!$B$7=Capex!I$4,Capex!$AK$21,0))","v":108410427.83879925},{"$f":"IF(Capex!$B$7=0,Capex!J$7,IF(Capex!$B$7=Capex!J$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!J$21,IF(Capex!$B$7=Capex!J$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!K$7,IF(Capex!$B$7=Capex!K$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!K$21,IF(Capex!$B$7=Capex!K$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!L$7,IF(Capex!$B$7=Capex!L$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!L$21,IF(Capex!$B$7=Capex!L$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!M$7,IF(Capex!$B$7=Capex!M$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!M$21,IF(Capex!$B$7=Capex!M$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!N$7,IF(Capex!$B$7=Capex!N$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!N$21,IF(Capex!$B$7=Capex!N$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!O$7,IF(Capex!$B$7=Capex!O$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!O$21,IF(Capex!$B$7=Capex!O$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!P$7,IF(Capex!$B$7=Capex!P$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!P$21,IF(Capex!$B$7=Capex!P$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!Q$7,IF(Capex!$B$7=Capex!Q$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!Q$21,IF(Capex!$B$7=Capex!Q$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!R$7,IF(Capex!$B$7=Capex!R$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!R$21,IF(Capex!$B$7=Capex!R$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!S$7,IF(Capex!$B$7=Capex!S$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!S$21,IF(Capex!$B$7=Capex!S$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!T$7,IF(Capex!$B$7=Capex!T$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!T$21,IF(Capex!$B$7=Capex!T$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!U$7,IF(Capex!$B$7=Capex!U$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!U$21,IF(Capex!$B$7=Capex!U$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!V$7,IF(Capex!$B$7=Capex!V$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!V$21,IF(Capex!$B$7=Capex!V$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!W$7,IF(Capex!$B$7=Capex!W$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!W$21,IF(Capex!$B$7=Capex!W$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!X$7,IF(Capex!$B$7=Capex!X$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!X$21,IF(Capex!$B$7=Capex!X$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!Y$7,IF(Capex!$B$7=Capex!Y$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!Y$21,IF(Capex!$B$7=Capex!Y$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!Z$7,IF(Capex!$B$7=Capex!Z$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!Z$21,IF(Capex!$B$7=Capex!Z$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AA$7,IF(Capex!$B$7=Capex!AA$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AA$21,IF(Capex!$B$7=Capex!AA$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AB$7,IF(Capex!$B$7=Capex!AB$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AB$21,IF(Capex!$B$7=Capex!AB$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AC$7,IF(Capex!$B$7=Capex!AC$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AC$21,IF(Capex!$B$7=Capex!AC$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AD$7,IF(Capex!$B$7=Capex!AD$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AD$21,IF(Capex!$B$7=Capex!AD$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AE$7,IF(Capex!$B$7=Capex!AE$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AE$21,IF(Capex!$B$7=Capex!AE$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AF$7,IF(Capex!$B$7=Capex!AF$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AF$21,IF(Capex!$B$7=Capex!AF$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AG$7,IF(Capex!$B$7=Capex!AG$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AG$21,IF(Capex!$B$7=Capex!AG$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AH$7,IF(Capex!$B$7=Capex!AH$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AH$21,IF(Capex!$B$7=Capex!AH$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AI$7,IF(Capex!$B$7=Capex!AI$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AI$21,IF(Capex!$B$7=Capex!AI$4,Capex!$AK$21,0))","v":0},{"$f":"IF(Capex!$B$7=0,Capex!AJ$7,IF(Capex!$B$7=Capex!AJ$4,Capex!$AK$7,0))+IF(Capex!$B$7=0,Capex!AJ$21,IF(Capex!$B$7=Capex!AJ$4,Capex!$AK$21,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C42","v":0},{"$f":"+D42+C43","v":0},108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,{"$f":"+AB42+AA43","v":108410427.83879925},{"$f":"+AC42+AB43","v":108410427.83879925},{"$f":"+AD42+AC43","v":108410427.83879925},{"$f":"+AE42+AD43","v":108410427.83879925},{"$f":"+AF42+AE43","v":108410427.83879925}]
["Depreciation Life",{"$f":"+Capex!$D$7","v":60}]
[{"$f":"+A9","v":2022},{"$f":"SUMIF($C$2:$AF$2,A45,$C$42:$AF$42)","v":0},{"$f":"IF($B$44=0,0,IF(C$2>=$A45,IF(C$2=$A45,($B45/$B$44)*$B$41,IF(C$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM(B45:$C45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A45,IF(D$2=$A45,($B45/$B$44)*$B$41,IF(D$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM(C45:$C45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A45,IF(E$2=$A45,($B45/$B$44)*$B$41,IF(E$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:D45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A45,IF(F$2=$A45,($B45/$B$44)*$B$41,IF(F$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:E45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A45,IF(G$2=$A45,($B45/$B$44)*$B$41,IF(G$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:F45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A45,IF(H$2=$A45,($B45/$B$44)*$B$41,IF(H$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:G45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A45,IF(I$2=$A45,($B45/$B$44)*$B$41,IF(I$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:H45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A45,IF(J$2=$A45,($B45/$B$44)*$B$41,IF(J$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:I45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A45,IF(K$2=$A45,($B45/$B$44)*$B$41,IF(K$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:J45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A45,IF(L$2=$A45,($B45/$B$44)*$B$41,IF(L$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:K45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A45,IF(M$2=$A45,($B45/$B$44)*$B$41,IF(M$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:L45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A45,IF(N$2=$A45,($B45/$B$44)*$B$41,IF(N$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:M45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A45,IF(O$2=$A45,($B45/$B$44)*$B$41,IF(O$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:N45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A45,IF(P$2=$A45,($B45/$B$44)*$B$41,IF(P$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:O45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A45,IF(Q$2=$A45,($B45/$B$44)*$B$41,IF(Q$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:P45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A45,IF(R$2=$A45,($B45/$B$44)*$B$41,IF(R$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:Q45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A45,IF(S$2=$A45,($B45/$B$44)*$B$41,IF(S$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:R45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A45,IF(T$2=$A45,($B45/$B$44)*$B$41,IF(T$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:S45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A45,IF(U$2=$A45,($B45/$B$44)*$B$41,IF(U$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:T45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A45,IF(V$2=$A45,($B45/$B$44)*$B$41,IF(V$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:U45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A45,IF(W$2=$A45,($B45/$B$44)*$B$41,IF(W$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:V45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A45,IF(X$2=$A45,($B45/$B$44)*$B$41,IF(X$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:W45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A45,IF(Y$2=$A45,($B45/$B$44)*$B$41,IF(Y$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:X45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A45,IF(Z$2=$A45,($B45/$B$44)*$B$41,IF(Z$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:Y45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A45,IF(AA$2=$A45,($B45/$B$44)*$B$41,IF(AA$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:Z45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A45,IF(AB$2=$A45,($B45/$B$44)*$B$41,IF(AB$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:AA45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A45,IF(AC$2=$A45,($B45/$B$44)*$B$41,IF(AC$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:AB45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A45,IF(AD$2=$A45,($B45/$B$44)*$B$41,IF(AD$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:AC45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A45,IF(AE$2=$A45,($B45/$B$44)*$B$41,IF(AE$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:AD45))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A45,IF(AF$2=$A45,($B45/$B$44)*$B$41,IF(AF$2<=$A45+$B$44-1,$B45/$B$44,$B45-SUM($C45:AE45))),0))","v":0},{"$f":"SUM(C45:AF45)","v":0}]
[{"$f":"+A45+1","v":2023},0,{"$f":"IF($B$44=0,0,IF(C$2>=$A46,IF(C$2=$A46,($B46/$B$44)*$B$41,IF(C$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM(B46:$C46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A46,IF(D$2=$A46,($B46/$B$44)*$B$41,IF(D$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM(C46:$C46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A46,IF(E$2=$A46,($B46/$B$44)*$B$41,IF(E$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:D46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A46,IF(F$2=$A46,($B46/$B$44)*$B$41,IF(F$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:E46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A46,IF(G$2=$A46,($B46/$B$44)*$B$41,IF(G$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:F46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A46,IF(H$2=$A46,($B46/$B$44)*$B$41,IF(H$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:G46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A46,IF(I$2=$A46,($B46/$B$44)*$B$41,IF(I$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:H46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A46,IF(J$2=$A46,($B46/$B$44)*$B$41,IF(J$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:I46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A46,IF(K$2=$A46,($B46/$B$44)*$B$41,IF(K$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:J46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A46,IF(L$2=$A46,($B46/$B$44)*$B$41,IF(L$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:K46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A46,IF(M$2=$A46,($B46/$B$44)*$B$41,IF(M$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:L46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A46,IF(N$2=$A46,($B46/$B$44)*$B$41,IF(N$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:M46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A46,IF(O$2=$A46,($B46/$B$44)*$B$41,IF(O$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:N46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A46,IF(P$2=$A46,($B46/$B$44)*$B$41,IF(P$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:O46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A46,IF(Q$2=$A46,($B46/$B$44)*$B$41,IF(Q$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:P46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A46,IF(R$2=$A46,($B46/$B$44)*$B$41,IF(R$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:Q46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A46,IF(S$2=$A46,($B46/$B$44)*$B$41,IF(S$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:R46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A46,IF(T$2=$A46,($B46/$B$44)*$B$41,IF(T$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:S46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A46,IF(U$2=$A46,($B46/$B$44)*$B$41,IF(U$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:T46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A46,IF(V$2=$A46,($B46/$B$44)*$B$41,IF(V$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:U46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A46,IF(W$2=$A46,($B46/$B$44)*$B$41,IF(W$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:V46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A46,IF(X$2=$A46,($B46/$B$44)*$B$41,IF(X$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:W46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A46,IF(Y$2=$A46,($B46/$B$44)*$B$41,IF(Y$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:X46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A46,IF(Z$2=$A46,($B46/$B$44)*$B$41,IF(Z$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:Y46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A46,IF(AA$2=$A46,($B46/$B$44)*$B$41,IF(AA$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:Z46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A46,IF(AB$2=$A46,($B46/$B$44)*$B$41,IF(AB$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:AA46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A46,IF(AC$2=$A46,($B46/$B$44)*$B$41,IF(AC$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:AB46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A46,IF(AD$2=$A46,($B46/$B$44)*$B$41,IF(AD$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:AC46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A46,IF(AE$2=$A46,($B46/$B$44)*$B$41,IF(AE$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:AD46))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A46,IF(AF$2=$A46,($B46/$B$44)*$B$41,IF(AF$2<=$A46+$B$44-1,$B46/$B$44,$B46-SUM($C46:AE46))),0))","v":0},0]
[{"$f":"+A46+1","v":2024},108410427.83879925,{"$f":"IF($B$44=0,0,IF(C$2>=$A47,IF(C$2=$A47,($B47/$B$44)*$B$41,IF(C$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM(B47:$C47))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A47,IF(D$2=$A47,($B47/$B$44)*$B$41,IF(D$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM(C47:$C47))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A47,IF(E$2=$A47,($B47/$B$44)*$B$41,IF(E$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:D47))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A47,IF(F$2=$A47,($B47/$B$44)*$B$41,IF(F$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:E47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(G$2>=$A47,IF(G$2=$A47,($B47/$B$44)*$B$41,IF(G$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:F47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(H$2>=$A47,IF(H$2=$A47,($B47/$B$44)*$B$41,IF(H$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:G47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(I$2>=$A47,IF(I$2=$A47,($B47/$B$44)*$B$41,IF(I$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:H47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(J$2>=$A47,IF(J$2=$A47,($B47/$B$44)*$B$41,IF(J$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:I47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(K$2>=$A47,IF(K$2=$A47,($B47/$B$44)*$B$41,IF(K$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:J47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(L$2>=$A47,IF(L$2=$A47,($B47/$B$44)*$B$41,IF(L$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:K47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(M$2>=$A47,IF(M$2=$A47,($B47/$B$44)*$B$41,IF(M$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:L47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(N$2>=$A47,IF(N$2=$A47,($B47/$B$44)*$B$41,IF(N$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:M47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(O$2>=$A47,IF(O$2=$A47,($B47/$B$44)*$B$41,IF(O$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:N47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(P$2>=$A47,IF(P$2=$A47,($B47/$B$44)*$B$41,IF(P$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:O47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(Q$2>=$A47,IF(Q$2=$A47,($B47/$B$44)*$B$41,IF(Q$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:P47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(R$2>=$A47,IF(R$2=$A47,($B47/$B$44)*$B$41,IF(R$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:Q47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(S$2>=$A47,IF(S$2=$A47,($B47/$B$44)*$B$41,IF(S$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:R47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(T$2>=$A47,IF(T$2=$A47,($B47/$B$44)*$B$41,IF(T$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:S47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(U$2>=$A47,IF(U$2=$A47,($B47/$B$44)*$B$41,IF(U$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:T47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(V$2>=$A47,IF(V$2=$A47,($B47/$B$44)*$B$41,IF(V$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:U47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(W$2>=$A47,IF(W$2=$A47,($B47/$B$44)*$B$41,IF(W$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:V47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(X$2>=$A47,IF(X$2=$A47,($B47/$B$44)*$B$41,IF(X$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:W47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(Y$2>=$A47,IF(Y$2=$A47,($B47/$B$44)*$B$41,IF(Y$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:X47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(Z$2>=$A47,IF(Z$2=$A47,($B47/$B$44)*$B$41,IF(Z$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:Y47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(AA$2>=$A47,IF(AA$2=$A47,($B47/$B$44)*$B$41,IF(AA$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:Z47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(AB$2>=$A47,IF(AB$2=$A47,($B47/$B$44)*$B$41,IF(AB$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:AA47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(AC$2>=$A47,IF(AC$2=$A47,($B47/$B$44)*$B$41,IF(AC$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:AB47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(AD$2>=$A47,IF(AD$2=$A47,($B47/$B$44)*$B$41,IF(AD$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:AC47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(AE$2>=$A47,IF(AE$2=$A47,($B47/$B$44)*$B$41,IF(AE$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:AD47))),0))","v":1806840.4639799877},{"$f":"IF($B$44=0,0,IF(AF$2>=$A47,IF(AF$2=$A47,($B47/$B$44)*$B$41,IF(AF$2<=$A47+$B$44-1,$B47/$B$44,$B47-SUM($C47:AE47))),0))","v":1806840.4639799877},48784692.527459696]
[2025,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A48,IF(C$2=$A48,($B48/$B$44)*$B$41,IF(C$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM(B48:$C48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A48,IF(D$2=$A48,($B48/$B$44)*$B$41,IF(D$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM(C48:$C48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A48,IF(E$2=$A48,($B48/$B$44)*$B$41,IF(E$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:D48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A48,IF(F$2=$A48,($B48/$B$44)*$B$41,IF(F$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:E48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A48,IF(G$2=$A48,($B48/$B$44)*$B$41,IF(G$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:F48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A48,IF(H$2=$A48,($B48/$B$44)*$B$41,IF(H$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:G48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A48,IF(I$2=$A48,($B48/$B$44)*$B$41,IF(I$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:H48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A48,IF(J$2=$A48,($B48/$B$44)*$B$41,IF(J$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:I48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A48,IF(K$2=$A48,($B48/$B$44)*$B$41,IF(K$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:J48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A48,IF(L$2=$A48,($B48/$B$44)*$B$41,IF(L$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:K48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A48,IF(M$2=$A48,($B48/$B$44)*$B$41,IF(M$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:L48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A48,IF(N$2=$A48,($B48/$B$44)*$B$41,IF(N$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:M48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A48,IF(O$2=$A48,($B48/$B$44)*$B$41,IF(O$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:N48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A48,IF(P$2=$A48,($B48/$B$44)*$B$41,IF(P$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:O48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A48,IF(Q$2=$A48,($B48/$B$44)*$B$41,IF(Q$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:P48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A48,IF(R$2=$A48,($B48/$B$44)*$B$41,IF(R$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:Q48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A48,IF(S$2=$A48,($B48/$B$44)*$B$41,IF(S$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:R48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A48,IF(T$2=$A48,($B48/$B$44)*$B$41,IF(T$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:S48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A48,IF(U$2=$A48,($B48/$B$44)*$B$41,IF(U$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:T48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A48,IF(V$2=$A48,($B48/$B$44)*$B$41,IF(V$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:U48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A48,IF(W$2=$A48,($B48/$B$44)*$B$41,IF(W$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:V48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A48,IF(X$2=$A48,($B48/$B$44)*$B$41,IF(X$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:W48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A48,IF(Y$2=$A48,($B48/$B$44)*$B$41,IF(Y$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:X48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A48,IF(Z$2=$A48,($B48/$B$44)*$B$41,IF(Z$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:Y48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A48,IF(AA$2=$A48,($B48/$B$44)*$B$41,IF(AA$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:Z48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A48,IF(AB$2=$A48,($B48/$B$44)*$B$41,IF(AB$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:AA48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A48,IF(AC$2=$A48,($B48/$B$44)*$B$41,IF(AC$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:AB48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A48,IF(AD$2=$A48,($B48/$B$44)*$B$41,IF(AD$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:AC48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A48,IF(AE$2=$A48,($B48/$B$44)*$B$41,IF(AE$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:AD48))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A48,IF(AF$2=$A48,($B48/$B$44)*$B$41,IF(AF$2<=$A48+$B$44-1,$B48/$B$44,$B48-SUM($C48:AE48))),0))","v":0},0]
[2026,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A49,IF(C$2=$A49,($B49/$B$44)*$B$41,IF(C$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM(B49:$C49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A49,IF(D$2=$A49,($B49/$B$44)*$B$41,IF(D$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM(C49:$C49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A49,IF(E$2=$A49,($B49/$B$44)*$B$41,IF(E$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:D49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A49,IF(F$2=$A49,($B49/$B$44)*$B$41,IF(F$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:E49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A49,IF(G$2=$A49,($B49/$B$44)*$B$41,IF(G$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:F49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A49,IF(H$2=$A49,($B49/$B$44)*$B$41,IF(H$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:G49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A49,IF(I$2=$A49,($B49/$B$44)*$B$41,IF(I$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:H49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A49,IF(J$2=$A49,($B49/$B$44)*$B$41,IF(J$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:I49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A49,IF(K$2=$A49,($B49/$B$44)*$B$41,IF(K$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:J49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A49,IF(L$2=$A49,($B49/$B$44)*$B$41,IF(L$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:K49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A49,IF(M$2=$A49,($B49/$B$44)*$B$41,IF(M$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:L49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A49,IF(N$2=$A49,($B49/$B$44)*$B$41,IF(N$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:M49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A49,IF(O$2=$A49,($B49/$B$44)*$B$41,IF(O$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:N49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A49,IF(P$2=$A49,($B49/$B$44)*$B$41,IF(P$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:O49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A49,IF(Q$2=$A49,($B49/$B$44)*$B$41,IF(Q$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:P49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A49,IF(R$2=$A49,($B49/$B$44)*$B$41,IF(R$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:Q49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A49,IF(S$2=$A49,($B49/$B$44)*$B$41,IF(S$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:R49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A49,IF(T$2=$A49,($B49/$B$44)*$B$41,IF(T$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:S49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A49,IF(U$2=$A49,($B49/$B$44)*$B$41,IF(U$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:T49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A49,IF(V$2=$A49,($B49/$B$44)*$B$41,IF(V$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:U49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A49,IF(W$2=$A49,($B49/$B$44)*$B$41,IF(W$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:V49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A49,IF(X$2=$A49,($B49/$B$44)*$B$41,IF(X$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:W49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A49,IF(Y$2=$A49,($B49/$B$44)*$B$41,IF(Y$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:X49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A49,IF(Z$2=$A49,($B49/$B$44)*$B$41,IF(Z$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:Y49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A49,IF(AA$2=$A49,($B49/$B$44)*$B$41,IF(AA$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:Z49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A49,IF(AB$2=$A49,($B49/$B$44)*$B$41,IF(AB$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:AA49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A49,IF(AC$2=$A49,($B49/$B$44)*$B$41,IF(AC$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:AB49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A49,IF(AD$2=$A49,($B49/$B$44)*$B$41,IF(AD$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:AC49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A49,IF(AE$2=$A49,($B49/$B$44)*$B$41,IF(AE$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:AD49))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A49,IF(AF$2=$A49,($B49/$B$44)*$B$41,IF(AF$2<=$A49+$B$44-1,$B49/$B$44,$B49-SUM($C49:AE49))),0))","v":0},0]
[2027,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A50,IF(C$2=$A50,($B50/$B$44)*$B$41,IF(C$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM(B50:$C50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A50,IF(D$2=$A50,($B50/$B$44)*$B$41,IF(D$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM(C50:$C50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A50,IF(E$2=$A50,($B50/$B$44)*$B$41,IF(E$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:D50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A50,IF(F$2=$A50,($B50/$B$44)*$B$41,IF(F$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:E50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A50,IF(G$2=$A50,($B50/$B$44)*$B$41,IF(G$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:F50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A50,IF(H$2=$A50,($B50/$B$44)*$B$41,IF(H$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:G50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A50,IF(I$2=$A50,($B50/$B$44)*$B$41,IF(I$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:H50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A50,IF(J$2=$A50,($B50/$B$44)*$B$41,IF(J$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:I50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A50,IF(K$2=$A50,($B50/$B$44)*$B$41,IF(K$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:J50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A50,IF(L$2=$A50,($B50/$B$44)*$B$41,IF(L$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:K50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A50,IF(M$2=$A50,($B50/$B$44)*$B$41,IF(M$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:L50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A50,IF(N$2=$A50,($B50/$B$44)*$B$41,IF(N$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:M50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A50,IF(O$2=$A50,($B50/$B$44)*$B$41,IF(O$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:N50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A50,IF(P$2=$A50,($B50/$B$44)*$B$41,IF(P$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:O50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A50,IF(Q$2=$A50,($B50/$B$44)*$B$41,IF(Q$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:P50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A50,IF(R$2=$A50,($B50/$B$44)*$B$41,IF(R$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:Q50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A50,IF(S$2=$A50,($B50/$B$44)*$B$41,IF(S$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:R50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A50,IF(T$2=$A50,($B50/$B$44)*$B$41,IF(T$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:S50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A50,IF(U$2=$A50,($B50/$B$44)*$B$41,IF(U$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:T50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A50,IF(V$2=$A50,($B50/$B$44)*$B$41,IF(V$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:U50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A50,IF(W$2=$A50,($B50/$B$44)*$B$41,IF(W$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:V50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A50,IF(X$2=$A50,($B50/$B$44)*$B$41,IF(X$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:W50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A50,IF(Y$2=$A50,($B50/$B$44)*$B$41,IF(Y$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:X50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A50,IF(Z$2=$A50,($B50/$B$44)*$B$41,IF(Z$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:Y50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A50,IF(AA$2=$A50,($B50/$B$44)*$B$41,IF(AA$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:Z50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A50,IF(AB$2=$A50,($B50/$B$44)*$B$41,IF(AB$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:AA50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A50,IF(AC$2=$A50,($B50/$B$44)*$B$41,IF(AC$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:AB50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A50,IF(AD$2=$A50,($B50/$B$44)*$B$41,IF(AD$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:AC50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A50,IF(AE$2=$A50,($B50/$B$44)*$B$41,IF(AE$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:AD50))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A50,IF(AF$2=$A50,($B50/$B$44)*$B$41,IF(AF$2<=$A50+$B$44-1,$B50/$B$44,$B50-SUM($C50:AE50))),0))","v":0},0]
[2028,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A51,IF(C$2=$A51,($B51/$B$44)*$B$41,IF(C$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM(B51:$C51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A51,IF(D$2=$A51,($B51/$B$44)*$B$41,IF(D$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM(C51:$C51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A51,IF(E$2=$A51,($B51/$B$44)*$B$41,IF(E$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:D51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A51,IF(F$2=$A51,($B51/$B$44)*$B$41,IF(F$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:E51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A51,IF(G$2=$A51,($B51/$B$44)*$B$41,IF(G$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:F51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A51,IF(H$2=$A51,($B51/$B$44)*$B$41,IF(H$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:G51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A51,IF(I$2=$A51,($B51/$B$44)*$B$41,IF(I$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:H51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A51,IF(J$2=$A51,($B51/$B$44)*$B$41,IF(J$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:I51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A51,IF(K$2=$A51,($B51/$B$44)*$B$41,IF(K$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:J51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A51,IF(L$2=$A51,($B51/$B$44)*$B$41,IF(L$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:K51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A51,IF(M$2=$A51,($B51/$B$44)*$B$41,IF(M$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:L51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A51,IF(N$2=$A51,($B51/$B$44)*$B$41,IF(N$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:M51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A51,IF(O$2=$A51,($B51/$B$44)*$B$41,IF(O$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:N51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A51,IF(P$2=$A51,($B51/$B$44)*$B$41,IF(P$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:O51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A51,IF(Q$2=$A51,($B51/$B$44)*$B$41,IF(Q$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:P51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A51,IF(R$2=$A51,($B51/$B$44)*$B$41,IF(R$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:Q51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A51,IF(S$2=$A51,($B51/$B$44)*$B$41,IF(S$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:R51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A51,IF(T$2=$A51,($B51/$B$44)*$B$41,IF(T$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:S51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A51,IF(U$2=$A51,($B51/$B$44)*$B$41,IF(U$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:T51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A51,IF(V$2=$A51,($B51/$B$44)*$B$41,IF(V$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:U51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A51,IF(W$2=$A51,($B51/$B$44)*$B$41,IF(W$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:V51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A51,IF(X$2=$A51,($B51/$B$44)*$B$41,IF(X$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:W51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A51,IF(Y$2=$A51,($B51/$B$44)*$B$41,IF(Y$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:X51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A51,IF(Z$2=$A51,($B51/$B$44)*$B$41,IF(Z$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:Y51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A51,IF(AA$2=$A51,($B51/$B$44)*$B$41,IF(AA$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:Z51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A51,IF(AB$2=$A51,($B51/$B$44)*$B$41,IF(AB$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:AA51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A51,IF(AC$2=$A51,($B51/$B$44)*$B$41,IF(AC$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:AB51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A51,IF(AD$2=$A51,($B51/$B$44)*$B$41,IF(AD$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:AC51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A51,IF(AE$2=$A51,($B51/$B$44)*$B$41,IF(AE$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:AD51))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A51,IF(AF$2=$A51,($B51/$B$44)*$B$41,IF(AF$2<=$A51+$B$44-1,$B51/$B$44,$B51-SUM($C51:AE51))),0))","v":0},0]
[2029,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A52,IF(C$2=$A52,($B52/$B$44)*$B$41,IF(C$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM(B52:$C52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A52,IF(D$2=$A52,($B52/$B$44)*$B$41,IF(D$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM(C52:$C52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A52,IF(E$2=$A52,($B52/$B$44)*$B$41,IF(E$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:D52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A52,IF(F$2=$A52,($B52/$B$44)*$B$41,IF(F$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:E52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A52,IF(G$2=$A52,($B52/$B$44)*$B$41,IF(G$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:F52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A52,IF(H$2=$A52,($B52/$B$44)*$B$41,IF(H$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:G52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A52,IF(I$2=$A52,($B52/$B$44)*$B$41,IF(I$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:H52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A52,IF(J$2=$A52,($B52/$B$44)*$B$41,IF(J$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:I52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A52,IF(K$2=$A52,($B52/$B$44)*$B$41,IF(K$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:J52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A52,IF(L$2=$A52,($B52/$B$44)*$B$41,IF(L$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:K52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A52,IF(M$2=$A52,($B52/$B$44)*$B$41,IF(M$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:L52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A52,IF(N$2=$A52,($B52/$B$44)*$B$41,IF(N$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:M52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A52,IF(O$2=$A52,($B52/$B$44)*$B$41,IF(O$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:N52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A52,IF(P$2=$A52,($B52/$B$44)*$B$41,IF(P$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:O52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A52,IF(Q$2=$A52,($B52/$B$44)*$B$41,IF(Q$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:P52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A52,IF(R$2=$A52,($B52/$B$44)*$B$41,IF(R$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:Q52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A52,IF(S$2=$A52,($B52/$B$44)*$B$41,IF(S$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:R52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A52,IF(T$2=$A52,($B52/$B$44)*$B$41,IF(T$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:S52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A52,IF(U$2=$A52,($B52/$B$44)*$B$41,IF(U$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:T52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A52,IF(V$2=$A52,($B52/$B$44)*$B$41,IF(V$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:U52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A52,IF(W$2=$A52,($B52/$B$44)*$B$41,IF(W$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:V52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A52,IF(X$2=$A52,($B52/$B$44)*$B$41,IF(X$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:W52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A52,IF(Y$2=$A52,($B52/$B$44)*$B$41,IF(Y$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:X52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A52,IF(Z$2=$A52,($B52/$B$44)*$B$41,IF(Z$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:Y52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A52,IF(AA$2=$A52,($B52/$B$44)*$B$41,IF(AA$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:Z52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A52,IF(AB$2=$A52,($B52/$B$44)*$B$41,IF(AB$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:AA52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A52,IF(AC$2=$A52,($B52/$B$44)*$B$41,IF(AC$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:AB52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A52,IF(AD$2=$A52,($B52/$B$44)*$B$41,IF(AD$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:AC52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A52,IF(AE$2=$A52,($B52/$B$44)*$B$41,IF(AE$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:AD52))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A52,IF(AF$2=$A52,($B52/$B$44)*$B$41,IF(AF$2<=$A52+$B$44-1,$B52/$B$44,$B52-SUM($C52:AE52))),0))","v":0},0]
[2030,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A53,IF(C$2=$A53,($B53/$B$44)*$B$41,IF(C$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM(B53:$C53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A53,IF(D$2=$A53,($B53/$B$44)*$B$41,IF(D$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM(C53:$C53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A53,IF(E$2=$A53,($B53/$B$44)*$B$41,IF(E$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:D53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A53,IF(F$2=$A53,($B53/$B$44)*$B$41,IF(F$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:E53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A53,IF(G$2=$A53,($B53/$B$44)*$B$41,IF(G$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:F53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A53,IF(H$2=$A53,($B53/$B$44)*$B$41,IF(H$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:G53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A53,IF(I$2=$A53,($B53/$B$44)*$B$41,IF(I$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:H53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A53,IF(J$2=$A53,($B53/$B$44)*$B$41,IF(J$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:I53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A53,IF(K$2=$A53,($B53/$B$44)*$B$41,IF(K$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:J53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A53,IF(L$2=$A53,($B53/$B$44)*$B$41,IF(L$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:K53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A53,IF(M$2=$A53,($B53/$B$44)*$B$41,IF(M$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:L53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A53,IF(N$2=$A53,($B53/$B$44)*$B$41,IF(N$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:M53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A53,IF(O$2=$A53,($B53/$B$44)*$B$41,IF(O$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:N53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A53,IF(P$2=$A53,($B53/$B$44)*$B$41,IF(P$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:O53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A53,IF(Q$2=$A53,($B53/$B$44)*$B$41,IF(Q$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:P53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A53,IF(R$2=$A53,($B53/$B$44)*$B$41,IF(R$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:Q53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A53,IF(S$2=$A53,($B53/$B$44)*$B$41,IF(S$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:R53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A53,IF(T$2=$A53,($B53/$B$44)*$B$41,IF(T$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:S53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A53,IF(U$2=$A53,($B53/$B$44)*$B$41,IF(U$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:T53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A53,IF(V$2=$A53,($B53/$B$44)*$B$41,IF(V$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:U53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A53,IF(W$2=$A53,($B53/$B$44)*$B$41,IF(W$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:V53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A53,IF(X$2=$A53,($B53/$B$44)*$B$41,IF(X$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:W53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A53,IF(Y$2=$A53,($B53/$B$44)*$B$41,IF(Y$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:X53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A53,IF(Z$2=$A53,($B53/$B$44)*$B$41,IF(Z$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:Y53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A53,IF(AA$2=$A53,($B53/$B$44)*$B$41,IF(AA$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:Z53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A53,IF(AB$2=$A53,($B53/$B$44)*$B$41,IF(AB$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:AA53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A53,IF(AC$2=$A53,($B53/$B$44)*$B$41,IF(AC$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:AB53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A53,IF(AD$2=$A53,($B53/$B$44)*$B$41,IF(AD$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:AC53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A53,IF(AE$2=$A53,($B53/$B$44)*$B$41,IF(AE$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:AD53))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A53,IF(AF$2=$A53,($B53/$B$44)*$B$41,IF(AF$2<=$A53+$B$44-1,$B53/$B$44,$B53-SUM($C53:AE53))),0))","v":0},0]
[2031,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A54,IF(C$2=$A54,($B54/$B$44)*$B$41,IF(C$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM(B54:$C54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A54,IF(D$2=$A54,($B54/$B$44)*$B$41,IF(D$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM(C54:$C54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A54,IF(E$2=$A54,($B54/$B$44)*$B$41,IF(E$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:D54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A54,IF(F$2=$A54,($B54/$B$44)*$B$41,IF(F$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:E54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A54,IF(G$2=$A54,($B54/$B$44)*$B$41,IF(G$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:F54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A54,IF(H$2=$A54,($B54/$B$44)*$B$41,IF(H$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:G54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A54,IF(I$2=$A54,($B54/$B$44)*$B$41,IF(I$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:H54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A54,IF(J$2=$A54,($B54/$B$44)*$B$41,IF(J$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:I54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A54,IF(K$2=$A54,($B54/$B$44)*$B$41,IF(K$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:J54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A54,IF(L$2=$A54,($B54/$B$44)*$B$41,IF(L$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:K54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A54,IF(M$2=$A54,($B54/$B$44)*$B$41,IF(M$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:L54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A54,IF(N$2=$A54,($B54/$B$44)*$B$41,IF(N$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:M54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A54,IF(O$2=$A54,($B54/$B$44)*$B$41,IF(O$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:N54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A54,IF(P$2=$A54,($B54/$B$44)*$B$41,IF(P$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:O54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A54,IF(Q$2=$A54,($B54/$B$44)*$B$41,IF(Q$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:P54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A54,IF(R$2=$A54,($B54/$B$44)*$B$41,IF(R$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:Q54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A54,IF(S$2=$A54,($B54/$B$44)*$B$41,IF(S$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:R54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A54,IF(T$2=$A54,($B54/$B$44)*$B$41,IF(T$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:S54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A54,IF(U$2=$A54,($B54/$B$44)*$B$41,IF(U$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:T54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A54,IF(V$2=$A54,($B54/$B$44)*$B$41,IF(V$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:U54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A54,IF(W$2=$A54,($B54/$B$44)*$B$41,IF(W$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:V54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A54,IF(X$2=$A54,($B54/$B$44)*$B$41,IF(X$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:W54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A54,IF(Y$2=$A54,($B54/$B$44)*$B$41,IF(Y$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:X54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A54,IF(Z$2=$A54,($B54/$B$44)*$B$41,IF(Z$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:Y54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A54,IF(AA$2=$A54,($B54/$B$44)*$B$41,IF(AA$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:Z54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A54,IF(AB$2=$A54,($B54/$B$44)*$B$41,IF(AB$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:AA54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A54,IF(AC$2=$A54,($B54/$B$44)*$B$41,IF(AC$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:AB54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A54,IF(AD$2=$A54,($B54/$B$44)*$B$41,IF(AD$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:AC54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A54,IF(AE$2=$A54,($B54/$B$44)*$B$41,IF(AE$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:AD54))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A54,IF(AF$2=$A54,($B54/$B$44)*$B$41,IF(AF$2<=$A54+$B$44-1,$B54/$B$44,$B54-SUM($C54:AE54))),0))","v":0},0]
[2032,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A55,IF(C$2=$A55,($B55/$B$44)*$B$41,IF(C$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM(B55:$C55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A55,IF(D$2=$A55,($B55/$B$44)*$B$41,IF(D$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM(C55:$C55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A55,IF(E$2=$A55,($B55/$B$44)*$B$41,IF(E$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:D55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A55,IF(F$2=$A55,($B55/$B$44)*$B$41,IF(F$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:E55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A55,IF(G$2=$A55,($B55/$B$44)*$B$41,IF(G$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:F55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A55,IF(H$2=$A55,($B55/$B$44)*$B$41,IF(H$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:G55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A55,IF(I$2=$A55,($B55/$B$44)*$B$41,IF(I$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:H55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A55,IF(J$2=$A55,($B55/$B$44)*$B$41,IF(J$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:I55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A55,IF(K$2=$A55,($B55/$B$44)*$B$41,IF(K$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:J55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A55,IF(L$2=$A55,($B55/$B$44)*$B$41,IF(L$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:K55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A55,IF(M$2=$A55,($B55/$B$44)*$B$41,IF(M$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:L55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A55,IF(N$2=$A55,($B55/$B$44)*$B$41,IF(N$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:M55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A55,IF(O$2=$A55,($B55/$B$44)*$B$41,IF(O$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:N55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A55,IF(P$2=$A55,($B55/$B$44)*$B$41,IF(P$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:O55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A55,IF(Q$2=$A55,($B55/$B$44)*$B$41,IF(Q$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:P55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A55,IF(R$2=$A55,($B55/$B$44)*$B$41,IF(R$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:Q55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A55,IF(S$2=$A55,($B55/$B$44)*$B$41,IF(S$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:R55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A55,IF(T$2=$A55,($B55/$B$44)*$B$41,IF(T$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:S55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A55,IF(U$2=$A55,($B55/$B$44)*$B$41,IF(U$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:T55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A55,IF(V$2=$A55,($B55/$B$44)*$B$41,IF(V$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:U55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A55,IF(W$2=$A55,($B55/$B$44)*$B$41,IF(W$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:V55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A55,IF(X$2=$A55,($B55/$B$44)*$B$41,IF(X$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:W55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A55,IF(Y$2=$A55,($B55/$B$44)*$B$41,IF(Y$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:X55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A55,IF(Z$2=$A55,($B55/$B$44)*$B$41,IF(Z$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:Y55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A55,IF(AA$2=$A55,($B55/$B$44)*$B$41,IF(AA$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:Z55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A55,IF(AB$2=$A55,($B55/$B$44)*$B$41,IF(AB$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:AA55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A55,IF(AC$2=$A55,($B55/$B$44)*$B$41,IF(AC$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:AB55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A55,IF(AD$2=$A55,($B55/$B$44)*$B$41,IF(AD$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:AC55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A55,IF(AE$2=$A55,($B55/$B$44)*$B$41,IF(AE$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:AD55))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A55,IF(AF$2=$A55,($B55/$B$44)*$B$41,IF(AF$2<=$A55+$B$44-1,$B55/$B$44,$B55-SUM($C55:AE55))),0))","v":0},0]
[2033,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A56,IF(C$2=$A56,($B56/$B$44)*$B$41,IF(C$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM(B56:$C56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A56,IF(D$2=$A56,($B56/$B$44)*$B$41,IF(D$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM(C56:$C56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A56,IF(E$2=$A56,($B56/$B$44)*$B$41,IF(E$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:D56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A56,IF(F$2=$A56,($B56/$B$44)*$B$41,IF(F$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:E56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A56,IF(G$2=$A56,($B56/$B$44)*$B$41,IF(G$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:F56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A56,IF(H$2=$A56,($B56/$B$44)*$B$41,IF(H$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:G56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A56,IF(I$2=$A56,($B56/$B$44)*$B$41,IF(I$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:H56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A56,IF(J$2=$A56,($B56/$B$44)*$B$41,IF(J$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:I56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A56,IF(K$2=$A56,($B56/$B$44)*$B$41,IF(K$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:J56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A56,IF(L$2=$A56,($B56/$B$44)*$B$41,IF(L$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:K56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A56,IF(M$2=$A56,($B56/$B$44)*$B$41,IF(M$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:L56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A56,IF(N$2=$A56,($B56/$B$44)*$B$41,IF(N$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:M56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A56,IF(O$2=$A56,($B56/$B$44)*$B$41,IF(O$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:N56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A56,IF(P$2=$A56,($B56/$B$44)*$B$41,IF(P$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:O56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A56,IF(Q$2=$A56,($B56/$B$44)*$B$41,IF(Q$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:P56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A56,IF(R$2=$A56,($B56/$B$44)*$B$41,IF(R$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:Q56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A56,IF(S$2=$A56,($B56/$B$44)*$B$41,IF(S$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:R56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A56,IF(T$2=$A56,($B56/$B$44)*$B$41,IF(T$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:S56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A56,IF(U$2=$A56,($B56/$B$44)*$B$41,IF(U$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:T56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A56,IF(V$2=$A56,($B56/$B$44)*$B$41,IF(V$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:U56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A56,IF(W$2=$A56,($B56/$B$44)*$B$41,IF(W$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:V56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A56,IF(X$2=$A56,($B56/$B$44)*$B$41,IF(X$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:W56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A56,IF(Y$2=$A56,($B56/$B$44)*$B$41,IF(Y$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:X56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A56,IF(Z$2=$A56,($B56/$B$44)*$B$41,IF(Z$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:Y56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A56,IF(AA$2=$A56,($B56/$B$44)*$B$41,IF(AA$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:Z56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A56,IF(AB$2=$A56,($B56/$B$44)*$B$41,IF(AB$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:AA56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A56,IF(AC$2=$A56,($B56/$B$44)*$B$41,IF(AC$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:AB56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A56,IF(AD$2=$A56,($B56/$B$44)*$B$41,IF(AD$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:AC56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A56,IF(AE$2=$A56,($B56/$B$44)*$B$41,IF(AE$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:AD56))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A56,IF(AF$2=$A56,($B56/$B$44)*$B$41,IF(AF$2<=$A56+$B$44-1,$B56/$B$44,$B56-SUM($C56:AE56))),0))","v":0},0]
[2034,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A57,IF(C$2=$A57,($B57/$B$44)*$B$41,IF(C$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM(B57:$C57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A57,IF(D$2=$A57,($B57/$B$44)*$B$41,IF(D$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM(C57:$C57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A57,IF(E$2=$A57,($B57/$B$44)*$B$41,IF(E$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:D57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A57,IF(F$2=$A57,($B57/$B$44)*$B$41,IF(F$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:E57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A57,IF(G$2=$A57,($B57/$B$44)*$B$41,IF(G$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:F57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A57,IF(H$2=$A57,($B57/$B$44)*$B$41,IF(H$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:G57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A57,IF(I$2=$A57,($B57/$B$44)*$B$41,IF(I$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:H57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A57,IF(J$2=$A57,($B57/$B$44)*$B$41,IF(J$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:I57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A57,IF(K$2=$A57,($B57/$B$44)*$B$41,IF(K$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:J57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A57,IF(L$2=$A57,($B57/$B$44)*$B$41,IF(L$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:K57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A57,IF(M$2=$A57,($B57/$B$44)*$B$41,IF(M$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:L57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A57,IF(N$2=$A57,($B57/$B$44)*$B$41,IF(N$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:M57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A57,IF(O$2=$A57,($B57/$B$44)*$B$41,IF(O$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:N57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A57,IF(P$2=$A57,($B57/$B$44)*$B$41,IF(P$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:O57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A57,IF(Q$2=$A57,($B57/$B$44)*$B$41,IF(Q$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:P57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A57,IF(R$2=$A57,($B57/$B$44)*$B$41,IF(R$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:Q57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A57,IF(S$2=$A57,($B57/$B$44)*$B$41,IF(S$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:R57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A57,IF(T$2=$A57,($B57/$B$44)*$B$41,IF(T$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:S57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A57,IF(U$2=$A57,($B57/$B$44)*$B$41,IF(U$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:T57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A57,IF(V$2=$A57,($B57/$B$44)*$B$41,IF(V$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:U57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A57,IF(W$2=$A57,($B57/$B$44)*$B$41,IF(W$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:V57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A57,IF(X$2=$A57,($B57/$B$44)*$B$41,IF(X$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:W57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A57,IF(Y$2=$A57,($B57/$B$44)*$B$41,IF(Y$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:X57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A57,IF(Z$2=$A57,($B57/$B$44)*$B$41,IF(Z$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:Y57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A57,IF(AA$2=$A57,($B57/$B$44)*$B$41,IF(AA$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:Z57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A57,IF(AB$2=$A57,($B57/$B$44)*$B$41,IF(AB$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:AA57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A57,IF(AC$2=$A57,($B57/$B$44)*$B$41,IF(AC$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:AB57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A57,IF(AD$2=$A57,($B57/$B$44)*$B$41,IF(AD$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:AC57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A57,IF(AE$2=$A57,($B57/$B$44)*$B$41,IF(AE$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:AD57))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A57,IF(AF$2=$A57,($B57/$B$44)*$B$41,IF(AF$2<=$A57+$B$44-1,$B57/$B$44,$B57-SUM($C57:AE57))),0))","v":0},0]
[2035,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A58,IF(C$2=$A58,($B58/$B$44)*$B$41,IF(C$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM(B58:$C58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A58,IF(D$2=$A58,($B58/$B$44)*$B$41,IF(D$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM(C58:$C58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A58,IF(E$2=$A58,($B58/$B$44)*$B$41,IF(E$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:D58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A58,IF(F$2=$A58,($B58/$B$44)*$B$41,IF(F$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:E58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A58,IF(G$2=$A58,($B58/$B$44)*$B$41,IF(G$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:F58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A58,IF(H$2=$A58,($B58/$B$44)*$B$41,IF(H$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:G58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A58,IF(I$2=$A58,($B58/$B$44)*$B$41,IF(I$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:H58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A58,IF(J$2=$A58,($B58/$B$44)*$B$41,IF(J$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:I58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A58,IF(K$2=$A58,($B58/$B$44)*$B$41,IF(K$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:J58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A58,IF(L$2=$A58,($B58/$B$44)*$B$41,IF(L$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:K58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A58,IF(M$2=$A58,($B58/$B$44)*$B$41,IF(M$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:L58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A58,IF(N$2=$A58,($B58/$B$44)*$B$41,IF(N$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:M58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A58,IF(O$2=$A58,($B58/$B$44)*$B$41,IF(O$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:N58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A58,IF(P$2=$A58,($B58/$B$44)*$B$41,IF(P$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:O58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A58,IF(Q$2=$A58,($B58/$B$44)*$B$41,IF(Q$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:P58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A58,IF(R$2=$A58,($B58/$B$44)*$B$41,IF(R$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:Q58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A58,IF(S$2=$A58,($B58/$B$44)*$B$41,IF(S$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:R58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A58,IF(T$2=$A58,($B58/$B$44)*$B$41,IF(T$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:S58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A58,IF(U$2=$A58,($B58/$B$44)*$B$41,IF(U$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:T58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A58,IF(V$2=$A58,($B58/$B$44)*$B$41,IF(V$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:U58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A58,IF(W$2=$A58,($B58/$B$44)*$B$41,IF(W$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:V58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A58,IF(X$2=$A58,($B58/$B$44)*$B$41,IF(X$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:W58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A58,IF(Y$2=$A58,($B58/$B$44)*$B$41,IF(Y$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:X58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A58,IF(Z$2=$A58,($B58/$B$44)*$B$41,IF(Z$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:Y58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A58,IF(AA$2=$A58,($B58/$B$44)*$B$41,IF(AA$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:Z58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A58,IF(AB$2=$A58,($B58/$B$44)*$B$41,IF(AB$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:AA58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A58,IF(AC$2=$A58,($B58/$B$44)*$B$41,IF(AC$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:AB58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A58,IF(AD$2=$A58,($B58/$B$44)*$B$41,IF(AD$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:AC58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A58,IF(AE$2=$A58,($B58/$B$44)*$B$41,IF(AE$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:AD58))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A58,IF(AF$2=$A58,($B58/$B$44)*$B$41,IF(AF$2<=$A58+$B$44-1,$B58/$B$44,$B58-SUM($C58:AE58))),0))","v":0},0]
[2036,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A59,IF(C$2=$A59,($B59/$B$44)*$B$41,IF(C$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM(B59:$C59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A59,IF(D$2=$A59,($B59/$B$44)*$B$41,IF(D$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM(C59:$C59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A59,IF(E$2=$A59,($B59/$B$44)*$B$41,IF(E$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:D59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A59,IF(F$2=$A59,($B59/$B$44)*$B$41,IF(F$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:E59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A59,IF(G$2=$A59,($B59/$B$44)*$B$41,IF(G$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:F59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A59,IF(H$2=$A59,($B59/$B$44)*$B$41,IF(H$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:G59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A59,IF(I$2=$A59,($B59/$B$44)*$B$41,IF(I$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:H59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A59,IF(J$2=$A59,($B59/$B$44)*$B$41,IF(J$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:I59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A59,IF(K$2=$A59,($B59/$B$44)*$B$41,IF(K$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:J59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A59,IF(L$2=$A59,($B59/$B$44)*$B$41,IF(L$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:K59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A59,IF(M$2=$A59,($B59/$B$44)*$B$41,IF(M$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:L59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A59,IF(N$2=$A59,($B59/$B$44)*$B$41,IF(N$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:M59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A59,IF(O$2=$A59,($B59/$B$44)*$B$41,IF(O$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:N59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A59,IF(P$2=$A59,($B59/$B$44)*$B$41,IF(P$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:O59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A59,IF(Q$2=$A59,($B59/$B$44)*$B$41,IF(Q$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:P59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A59,IF(R$2=$A59,($B59/$B$44)*$B$41,IF(R$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:Q59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A59,IF(S$2=$A59,($B59/$B$44)*$B$41,IF(S$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:R59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A59,IF(T$2=$A59,($B59/$B$44)*$B$41,IF(T$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:S59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A59,IF(U$2=$A59,($B59/$B$44)*$B$41,IF(U$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:T59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A59,IF(V$2=$A59,($B59/$B$44)*$B$41,IF(V$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:U59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A59,IF(W$2=$A59,($B59/$B$44)*$B$41,IF(W$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:V59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A59,IF(X$2=$A59,($B59/$B$44)*$B$41,IF(X$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:W59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A59,IF(Y$2=$A59,($B59/$B$44)*$B$41,IF(Y$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:X59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A59,IF(Z$2=$A59,($B59/$B$44)*$B$41,IF(Z$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:Y59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A59,IF(AA$2=$A59,($B59/$B$44)*$B$41,IF(AA$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:Z59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A59,IF(AB$2=$A59,($B59/$B$44)*$B$41,IF(AB$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:AA59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A59,IF(AC$2=$A59,($B59/$B$44)*$B$41,IF(AC$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:AB59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A59,IF(AD$2=$A59,($B59/$B$44)*$B$41,IF(AD$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:AC59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A59,IF(AE$2=$A59,($B59/$B$44)*$B$41,IF(AE$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:AD59))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A59,IF(AF$2=$A59,($B59/$B$44)*$B$41,IF(AF$2<=$A59+$B$44-1,$B59/$B$44,$B59-SUM($C59:AE59))),0))","v":0},0]
[2037,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A60,IF(C$2=$A60,($B60/$B$44)*$B$41,IF(C$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM(B60:$C60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A60,IF(D$2=$A60,($B60/$B$44)*$B$41,IF(D$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM(C60:$C60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A60,IF(E$2=$A60,($B60/$B$44)*$B$41,IF(E$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:D60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A60,IF(F$2=$A60,($B60/$B$44)*$B$41,IF(F$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:E60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A60,IF(G$2=$A60,($B60/$B$44)*$B$41,IF(G$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:F60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A60,IF(H$2=$A60,($B60/$B$44)*$B$41,IF(H$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:G60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A60,IF(I$2=$A60,($B60/$B$44)*$B$41,IF(I$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:H60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A60,IF(J$2=$A60,($B60/$B$44)*$B$41,IF(J$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:I60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A60,IF(K$2=$A60,($B60/$B$44)*$B$41,IF(K$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:J60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A60,IF(L$2=$A60,($B60/$B$44)*$B$41,IF(L$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:K60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A60,IF(M$2=$A60,($B60/$B$44)*$B$41,IF(M$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:L60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A60,IF(N$2=$A60,($B60/$B$44)*$B$41,IF(N$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:M60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A60,IF(O$2=$A60,($B60/$B$44)*$B$41,IF(O$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:N60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A60,IF(P$2=$A60,($B60/$B$44)*$B$41,IF(P$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:O60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A60,IF(Q$2=$A60,($B60/$B$44)*$B$41,IF(Q$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:P60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A60,IF(R$2=$A60,($B60/$B$44)*$B$41,IF(R$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:Q60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A60,IF(S$2=$A60,($B60/$B$44)*$B$41,IF(S$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:R60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A60,IF(T$2=$A60,($B60/$B$44)*$B$41,IF(T$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:S60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A60,IF(U$2=$A60,($B60/$B$44)*$B$41,IF(U$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:T60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A60,IF(V$2=$A60,($B60/$B$44)*$B$41,IF(V$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:U60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A60,IF(W$2=$A60,($B60/$B$44)*$B$41,IF(W$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:V60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A60,IF(X$2=$A60,($B60/$B$44)*$B$41,IF(X$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:W60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A60,IF(Y$2=$A60,($B60/$B$44)*$B$41,IF(Y$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:X60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A60,IF(Z$2=$A60,($B60/$B$44)*$B$41,IF(Z$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:Y60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A60,IF(AA$2=$A60,($B60/$B$44)*$B$41,IF(AA$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:Z60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A60,IF(AB$2=$A60,($B60/$B$44)*$B$41,IF(AB$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:AA60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A60,IF(AC$2=$A60,($B60/$B$44)*$B$41,IF(AC$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:AB60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A60,IF(AD$2=$A60,($B60/$B$44)*$B$41,IF(AD$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:AC60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A60,IF(AE$2=$A60,($B60/$B$44)*$B$41,IF(AE$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:AD60))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A60,IF(AF$2=$A60,($B60/$B$44)*$B$41,IF(AF$2<=$A60+$B$44-1,$B60/$B$44,$B60-SUM($C60:AE60))),0))","v":0},0]
[2038,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A61,IF(C$2=$A61,($B61/$B$44)*$B$41,IF(C$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM(B61:$C61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A61,IF(D$2=$A61,($B61/$B$44)*$B$41,IF(D$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM(C61:$C61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A61,IF(E$2=$A61,($B61/$B$44)*$B$41,IF(E$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:D61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A61,IF(F$2=$A61,($B61/$B$44)*$B$41,IF(F$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:E61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A61,IF(G$2=$A61,($B61/$B$44)*$B$41,IF(G$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:F61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A61,IF(H$2=$A61,($B61/$B$44)*$B$41,IF(H$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:G61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A61,IF(I$2=$A61,($B61/$B$44)*$B$41,IF(I$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:H61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A61,IF(J$2=$A61,($B61/$B$44)*$B$41,IF(J$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:I61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A61,IF(K$2=$A61,($B61/$B$44)*$B$41,IF(K$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:J61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A61,IF(L$2=$A61,($B61/$B$44)*$B$41,IF(L$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:K61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A61,IF(M$2=$A61,($B61/$B$44)*$B$41,IF(M$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:L61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A61,IF(N$2=$A61,($B61/$B$44)*$B$41,IF(N$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:M61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A61,IF(O$2=$A61,($B61/$B$44)*$B$41,IF(O$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:N61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A61,IF(P$2=$A61,($B61/$B$44)*$B$41,IF(P$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:O61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A61,IF(Q$2=$A61,($B61/$B$44)*$B$41,IF(Q$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:P61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A61,IF(R$2=$A61,($B61/$B$44)*$B$41,IF(R$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:Q61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A61,IF(S$2=$A61,($B61/$B$44)*$B$41,IF(S$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:R61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A61,IF(T$2=$A61,($B61/$B$44)*$B$41,IF(T$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:S61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A61,IF(U$2=$A61,($B61/$B$44)*$B$41,IF(U$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:T61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A61,IF(V$2=$A61,($B61/$B$44)*$B$41,IF(V$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:U61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A61,IF(W$2=$A61,($B61/$B$44)*$B$41,IF(W$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:V61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A61,IF(X$2=$A61,($B61/$B$44)*$B$41,IF(X$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:W61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A61,IF(Y$2=$A61,($B61/$B$44)*$B$41,IF(Y$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:X61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A61,IF(Z$2=$A61,($B61/$B$44)*$B$41,IF(Z$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:Y61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A61,IF(AA$2=$A61,($B61/$B$44)*$B$41,IF(AA$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:Z61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A61,IF(AB$2=$A61,($B61/$B$44)*$B$41,IF(AB$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:AA61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A61,IF(AC$2=$A61,($B61/$B$44)*$B$41,IF(AC$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:AB61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A61,IF(AD$2=$A61,($B61/$B$44)*$B$41,IF(AD$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:AC61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A61,IF(AE$2=$A61,($B61/$B$44)*$B$41,IF(AE$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:AD61))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A61,IF(AF$2=$A61,($B61/$B$44)*$B$41,IF(AF$2<=$A61+$B$44-1,$B61/$B$44,$B61-SUM($C61:AE61))),0))","v":0},0]
[2039,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A62,IF(C$2=$A62,($B62/$B$44)*$B$41,IF(C$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM(B62:$C62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A62,IF(D$2=$A62,($B62/$B$44)*$B$41,IF(D$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM(C62:$C62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A62,IF(E$2=$A62,($B62/$B$44)*$B$41,IF(E$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:D62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A62,IF(F$2=$A62,($B62/$B$44)*$B$41,IF(F$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:E62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A62,IF(G$2=$A62,($B62/$B$44)*$B$41,IF(G$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:F62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A62,IF(H$2=$A62,($B62/$B$44)*$B$41,IF(H$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:G62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A62,IF(I$2=$A62,($B62/$B$44)*$B$41,IF(I$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:H62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A62,IF(J$2=$A62,($B62/$B$44)*$B$41,IF(J$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:I62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A62,IF(K$2=$A62,($B62/$B$44)*$B$41,IF(K$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:J62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A62,IF(L$2=$A62,($B62/$B$44)*$B$41,IF(L$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:K62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A62,IF(M$2=$A62,($B62/$B$44)*$B$41,IF(M$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:L62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A62,IF(N$2=$A62,($B62/$B$44)*$B$41,IF(N$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:M62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A62,IF(O$2=$A62,($B62/$B$44)*$B$41,IF(O$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:N62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A62,IF(P$2=$A62,($B62/$B$44)*$B$41,IF(P$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:O62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A62,IF(Q$2=$A62,($B62/$B$44)*$B$41,IF(Q$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:P62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A62,IF(R$2=$A62,($B62/$B$44)*$B$41,IF(R$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:Q62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A62,IF(S$2=$A62,($B62/$B$44)*$B$41,IF(S$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:R62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A62,IF(T$2=$A62,($B62/$B$44)*$B$41,IF(T$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:S62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A62,IF(U$2=$A62,($B62/$B$44)*$B$41,IF(U$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:T62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A62,IF(V$2=$A62,($B62/$B$44)*$B$41,IF(V$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:U62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A62,IF(W$2=$A62,($B62/$B$44)*$B$41,IF(W$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:V62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A62,IF(X$2=$A62,($B62/$B$44)*$B$41,IF(X$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:W62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A62,IF(Y$2=$A62,($B62/$B$44)*$B$41,IF(Y$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:X62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A62,IF(Z$2=$A62,($B62/$B$44)*$B$41,IF(Z$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:Y62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A62,IF(AA$2=$A62,($B62/$B$44)*$B$41,IF(AA$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:Z62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A62,IF(AB$2=$A62,($B62/$B$44)*$B$41,IF(AB$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:AA62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A62,IF(AC$2=$A62,($B62/$B$44)*$B$41,IF(AC$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:AB62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A62,IF(AD$2=$A62,($B62/$B$44)*$B$41,IF(AD$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:AC62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A62,IF(AE$2=$A62,($B62/$B$44)*$B$41,IF(AE$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:AD62))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A62,IF(AF$2=$A62,($B62/$B$44)*$B$41,IF(AF$2<=$A62+$B$44-1,$B62/$B$44,$B62-SUM($C62:AE62))),0))","v":0},0]
[2040,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A63,IF(C$2=$A63,($B63/$B$44)*$B$41,IF(C$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM(B63:$C63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A63,IF(D$2=$A63,($B63/$B$44)*$B$41,IF(D$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM(C63:$C63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A63,IF(E$2=$A63,($B63/$B$44)*$B$41,IF(E$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:D63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A63,IF(F$2=$A63,($B63/$B$44)*$B$41,IF(F$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:E63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A63,IF(G$2=$A63,($B63/$B$44)*$B$41,IF(G$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:F63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A63,IF(H$2=$A63,($B63/$B$44)*$B$41,IF(H$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:G63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A63,IF(I$2=$A63,($B63/$B$44)*$B$41,IF(I$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:H63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A63,IF(J$2=$A63,($B63/$B$44)*$B$41,IF(J$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:I63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A63,IF(K$2=$A63,($B63/$B$44)*$B$41,IF(K$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:J63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A63,IF(L$2=$A63,($B63/$B$44)*$B$41,IF(L$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:K63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A63,IF(M$2=$A63,($B63/$B$44)*$B$41,IF(M$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:L63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A63,IF(N$2=$A63,($B63/$B$44)*$B$41,IF(N$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:M63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A63,IF(O$2=$A63,($B63/$B$44)*$B$41,IF(O$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:N63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A63,IF(P$2=$A63,($B63/$B$44)*$B$41,IF(P$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:O63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A63,IF(Q$2=$A63,($B63/$B$44)*$B$41,IF(Q$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:P63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A63,IF(R$2=$A63,($B63/$B$44)*$B$41,IF(R$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:Q63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A63,IF(S$2=$A63,($B63/$B$44)*$B$41,IF(S$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:R63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A63,IF(T$2=$A63,($B63/$B$44)*$B$41,IF(T$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:S63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A63,IF(U$2=$A63,($B63/$B$44)*$B$41,IF(U$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:T63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A63,IF(V$2=$A63,($B63/$B$44)*$B$41,IF(V$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:U63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A63,IF(W$2=$A63,($B63/$B$44)*$B$41,IF(W$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:V63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A63,IF(X$2=$A63,($B63/$B$44)*$B$41,IF(X$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:W63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A63,IF(Y$2=$A63,($B63/$B$44)*$B$41,IF(Y$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:X63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A63,IF(Z$2=$A63,($B63/$B$44)*$B$41,IF(Z$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:Y63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A63,IF(AA$2=$A63,($B63/$B$44)*$B$41,IF(AA$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:Z63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A63,IF(AB$2=$A63,($B63/$B$44)*$B$41,IF(AB$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:AA63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A63,IF(AC$2=$A63,($B63/$B$44)*$B$41,IF(AC$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:AB63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A63,IF(AD$2=$A63,($B63/$B$44)*$B$41,IF(AD$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:AC63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A63,IF(AE$2=$A63,($B63/$B$44)*$B$41,IF(AE$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:AD63))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A63,IF(AF$2=$A63,($B63/$B$44)*$B$41,IF(AF$2<=$A63+$B$44-1,$B63/$B$44,$B63-SUM($C63:AE63))),0))","v":0},0]
[2041,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A64,IF(C$2=$A64,($B64/$B$44)*$B$41,IF(C$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM(B64:$C64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A64,IF(D$2=$A64,($B64/$B$44)*$B$41,IF(D$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM(C64:$C64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A64,IF(E$2=$A64,($B64/$B$44)*$B$41,IF(E$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:D64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A64,IF(F$2=$A64,($B64/$B$44)*$B$41,IF(F$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:E64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A64,IF(G$2=$A64,($B64/$B$44)*$B$41,IF(G$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:F64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A64,IF(H$2=$A64,($B64/$B$44)*$B$41,IF(H$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:G64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A64,IF(I$2=$A64,($B64/$B$44)*$B$41,IF(I$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:H64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A64,IF(J$2=$A64,($B64/$B$44)*$B$41,IF(J$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:I64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A64,IF(K$2=$A64,($B64/$B$44)*$B$41,IF(K$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:J64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A64,IF(L$2=$A64,($B64/$B$44)*$B$41,IF(L$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:K64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A64,IF(M$2=$A64,($B64/$B$44)*$B$41,IF(M$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:L64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A64,IF(N$2=$A64,($B64/$B$44)*$B$41,IF(N$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:M64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A64,IF(O$2=$A64,($B64/$B$44)*$B$41,IF(O$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:N64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A64,IF(P$2=$A64,($B64/$B$44)*$B$41,IF(P$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:O64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A64,IF(Q$2=$A64,($B64/$B$44)*$B$41,IF(Q$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:P64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A64,IF(R$2=$A64,($B64/$B$44)*$B$41,IF(R$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:Q64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A64,IF(S$2=$A64,($B64/$B$44)*$B$41,IF(S$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:R64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A64,IF(T$2=$A64,($B64/$B$44)*$B$41,IF(T$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:S64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A64,IF(U$2=$A64,($B64/$B$44)*$B$41,IF(U$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:T64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A64,IF(V$2=$A64,($B64/$B$44)*$B$41,IF(V$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:U64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A64,IF(W$2=$A64,($B64/$B$44)*$B$41,IF(W$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:V64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A64,IF(X$2=$A64,($B64/$B$44)*$B$41,IF(X$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:W64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A64,IF(Y$2=$A64,($B64/$B$44)*$B$41,IF(Y$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:X64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A64,IF(Z$2=$A64,($B64/$B$44)*$B$41,IF(Z$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:Y64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A64,IF(AA$2=$A64,($B64/$B$44)*$B$41,IF(AA$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:Z64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A64,IF(AB$2=$A64,($B64/$B$44)*$B$41,IF(AB$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:AA64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A64,IF(AC$2=$A64,($B64/$B$44)*$B$41,IF(AC$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:AB64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A64,IF(AD$2=$A64,($B64/$B$44)*$B$41,IF(AD$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:AC64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A64,IF(AE$2=$A64,($B64/$B$44)*$B$41,IF(AE$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:AD64))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A64,IF(AF$2=$A64,($B64/$B$44)*$B$41,IF(AF$2<=$A64+$B$44-1,$B64/$B$44,$B64-SUM($C64:AE64))),0))","v":0},0]
[2042,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A65,IF(C$2=$A65,($B65/$B$44)*$B$41,IF(C$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM(B65:$C65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A65,IF(D$2=$A65,($B65/$B$44)*$B$41,IF(D$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM(C65:$C65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A65,IF(E$2=$A65,($B65/$B$44)*$B$41,IF(E$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:D65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A65,IF(F$2=$A65,($B65/$B$44)*$B$41,IF(F$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:E65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A65,IF(G$2=$A65,($B65/$B$44)*$B$41,IF(G$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:F65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A65,IF(H$2=$A65,($B65/$B$44)*$B$41,IF(H$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:G65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A65,IF(I$2=$A65,($B65/$B$44)*$B$41,IF(I$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:H65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A65,IF(J$2=$A65,($B65/$B$44)*$B$41,IF(J$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:I65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A65,IF(K$2=$A65,($B65/$B$44)*$B$41,IF(K$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:J65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A65,IF(L$2=$A65,($B65/$B$44)*$B$41,IF(L$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:K65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A65,IF(M$2=$A65,($B65/$B$44)*$B$41,IF(M$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:L65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A65,IF(N$2=$A65,($B65/$B$44)*$B$41,IF(N$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:M65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A65,IF(O$2=$A65,($B65/$B$44)*$B$41,IF(O$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:N65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A65,IF(P$2=$A65,($B65/$B$44)*$B$41,IF(P$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:O65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A65,IF(Q$2=$A65,($B65/$B$44)*$B$41,IF(Q$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:P65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A65,IF(R$2=$A65,($B65/$B$44)*$B$41,IF(R$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:Q65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A65,IF(S$2=$A65,($B65/$B$44)*$B$41,IF(S$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:R65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A65,IF(T$2=$A65,($B65/$B$44)*$B$41,IF(T$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:S65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A65,IF(U$2=$A65,($B65/$B$44)*$B$41,IF(U$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:T65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A65,IF(V$2=$A65,($B65/$B$44)*$B$41,IF(V$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:U65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A65,IF(W$2=$A65,($B65/$B$44)*$B$41,IF(W$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:V65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A65,IF(X$2=$A65,($B65/$B$44)*$B$41,IF(X$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:W65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A65,IF(Y$2=$A65,($B65/$B$44)*$B$41,IF(Y$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:X65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A65,IF(Z$2=$A65,($B65/$B$44)*$B$41,IF(Z$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:Y65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A65,IF(AA$2=$A65,($B65/$B$44)*$B$41,IF(AA$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:Z65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A65,IF(AB$2=$A65,($B65/$B$44)*$B$41,IF(AB$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:AA65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A65,IF(AC$2=$A65,($B65/$B$44)*$B$41,IF(AC$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:AB65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A65,IF(AD$2=$A65,($B65/$B$44)*$B$41,IF(AD$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:AC65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A65,IF(AE$2=$A65,($B65/$B$44)*$B$41,IF(AE$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:AD65))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A65,IF(AF$2=$A65,($B65/$B$44)*$B$41,IF(AF$2<=$A65+$B$44-1,$B65/$B$44,$B65-SUM($C65:AE65))),0))","v":0},0]
[2043,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A66,IF(C$2=$A66,($B66/$B$44)*$B$41,IF(C$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM(B66:$C66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A66,IF(D$2=$A66,($B66/$B$44)*$B$41,IF(D$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM(C66:$C66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A66,IF(E$2=$A66,($B66/$B$44)*$B$41,IF(E$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:D66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A66,IF(F$2=$A66,($B66/$B$44)*$B$41,IF(F$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:E66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A66,IF(G$2=$A66,($B66/$B$44)*$B$41,IF(G$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:F66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A66,IF(H$2=$A66,($B66/$B$44)*$B$41,IF(H$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:G66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A66,IF(I$2=$A66,($B66/$B$44)*$B$41,IF(I$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:H66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A66,IF(J$2=$A66,($B66/$B$44)*$B$41,IF(J$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:I66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A66,IF(K$2=$A66,($B66/$B$44)*$B$41,IF(K$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:J66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A66,IF(L$2=$A66,($B66/$B$44)*$B$41,IF(L$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:K66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A66,IF(M$2=$A66,($B66/$B$44)*$B$41,IF(M$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:L66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A66,IF(N$2=$A66,($B66/$B$44)*$B$41,IF(N$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:M66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A66,IF(O$2=$A66,($B66/$B$44)*$B$41,IF(O$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:N66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A66,IF(P$2=$A66,($B66/$B$44)*$B$41,IF(P$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:O66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A66,IF(Q$2=$A66,($B66/$B$44)*$B$41,IF(Q$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:P66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A66,IF(R$2=$A66,($B66/$B$44)*$B$41,IF(R$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:Q66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A66,IF(S$2=$A66,($B66/$B$44)*$B$41,IF(S$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:R66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A66,IF(T$2=$A66,($B66/$B$44)*$B$41,IF(T$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:S66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A66,IF(U$2=$A66,($B66/$B$44)*$B$41,IF(U$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:T66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A66,IF(V$2=$A66,($B66/$B$44)*$B$41,IF(V$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:U66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A66,IF(W$2=$A66,($B66/$B$44)*$B$41,IF(W$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:V66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A66,IF(X$2=$A66,($B66/$B$44)*$B$41,IF(X$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:W66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A66,IF(Y$2=$A66,($B66/$B$44)*$B$41,IF(Y$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:X66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A66,IF(Z$2=$A66,($B66/$B$44)*$B$41,IF(Z$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:Y66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A66,IF(AA$2=$A66,($B66/$B$44)*$B$41,IF(AA$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:Z66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A66,IF(AB$2=$A66,($B66/$B$44)*$B$41,IF(AB$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:AA66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A66,IF(AC$2=$A66,($B66/$B$44)*$B$41,IF(AC$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:AB66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A66,IF(AD$2=$A66,($B66/$B$44)*$B$41,IF(AD$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:AC66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A66,IF(AE$2=$A66,($B66/$B$44)*$B$41,IF(AE$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:AD66))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A66,IF(AF$2=$A66,($B66/$B$44)*$B$41,IF(AF$2<=$A66+$B$44-1,$B66/$B$44,$B66-SUM($C66:AE66))),0))","v":0},0]
[2044,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A67,IF(C$2=$A67,($B67/$B$44)*$B$41,IF(C$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM(B67:$C67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A67,IF(D$2=$A67,($B67/$B$44)*$B$41,IF(D$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM(C67:$C67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A67,IF(E$2=$A67,($B67/$B$44)*$B$41,IF(E$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:D67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A67,IF(F$2=$A67,($B67/$B$44)*$B$41,IF(F$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:E67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A67,IF(G$2=$A67,($B67/$B$44)*$B$41,IF(G$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:F67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A67,IF(H$2=$A67,($B67/$B$44)*$B$41,IF(H$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:G67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A67,IF(I$2=$A67,($B67/$B$44)*$B$41,IF(I$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:H67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A67,IF(J$2=$A67,($B67/$B$44)*$B$41,IF(J$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:I67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A67,IF(K$2=$A67,($B67/$B$44)*$B$41,IF(K$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:J67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A67,IF(L$2=$A67,($B67/$B$44)*$B$41,IF(L$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:K67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A67,IF(M$2=$A67,($B67/$B$44)*$B$41,IF(M$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:L67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A67,IF(N$2=$A67,($B67/$B$44)*$B$41,IF(N$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:M67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A67,IF(O$2=$A67,($B67/$B$44)*$B$41,IF(O$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:N67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A67,IF(P$2=$A67,($B67/$B$44)*$B$41,IF(P$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:O67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A67,IF(Q$2=$A67,($B67/$B$44)*$B$41,IF(Q$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:P67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A67,IF(R$2=$A67,($B67/$B$44)*$B$41,IF(R$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:Q67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A67,IF(S$2=$A67,($B67/$B$44)*$B$41,IF(S$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:R67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A67,IF(T$2=$A67,($B67/$B$44)*$B$41,IF(T$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:S67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A67,IF(U$2=$A67,($B67/$B$44)*$B$41,IF(U$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:T67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A67,IF(V$2=$A67,($B67/$B$44)*$B$41,IF(V$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:U67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A67,IF(W$2=$A67,($B67/$B$44)*$B$41,IF(W$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:V67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A67,IF(X$2=$A67,($B67/$B$44)*$B$41,IF(X$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:W67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A67,IF(Y$2=$A67,($B67/$B$44)*$B$41,IF(Y$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:X67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A67,IF(Z$2=$A67,($B67/$B$44)*$B$41,IF(Z$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:Y67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A67,IF(AA$2=$A67,($B67/$B$44)*$B$41,IF(AA$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:Z67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A67,IF(AB$2=$A67,($B67/$B$44)*$B$41,IF(AB$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:AA67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A67,IF(AC$2=$A67,($B67/$B$44)*$B$41,IF(AC$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:AB67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A67,IF(AD$2=$A67,($B67/$B$44)*$B$41,IF(AD$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:AC67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A67,IF(AE$2=$A67,($B67/$B$44)*$B$41,IF(AE$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:AD67))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A67,IF(AF$2=$A67,($B67/$B$44)*$B$41,IF(AF$2<=$A67+$B$44-1,$B67/$B$44,$B67-SUM($C67:AE67))),0))","v":0},0]
[2045,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A68,IF(C$2=$A68,($B68/$B$44)*$B$41,IF(C$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM(B68:$C68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A68,IF(D$2=$A68,($B68/$B$44)*$B$41,IF(D$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM(C68:$C68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A68,IF(E$2=$A68,($B68/$B$44)*$B$41,IF(E$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:D68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A68,IF(F$2=$A68,($B68/$B$44)*$B$41,IF(F$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:E68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A68,IF(G$2=$A68,($B68/$B$44)*$B$41,IF(G$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:F68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A68,IF(H$2=$A68,($B68/$B$44)*$B$41,IF(H$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:G68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A68,IF(I$2=$A68,($B68/$B$44)*$B$41,IF(I$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:H68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A68,IF(J$2=$A68,($B68/$B$44)*$B$41,IF(J$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:I68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A68,IF(K$2=$A68,($B68/$B$44)*$B$41,IF(K$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:J68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A68,IF(L$2=$A68,($B68/$B$44)*$B$41,IF(L$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:K68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A68,IF(M$2=$A68,($B68/$B$44)*$B$41,IF(M$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:L68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A68,IF(N$2=$A68,($B68/$B$44)*$B$41,IF(N$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:M68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A68,IF(O$2=$A68,($B68/$B$44)*$B$41,IF(O$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:N68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A68,IF(P$2=$A68,($B68/$B$44)*$B$41,IF(P$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:O68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A68,IF(Q$2=$A68,($B68/$B$44)*$B$41,IF(Q$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:P68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A68,IF(R$2=$A68,($B68/$B$44)*$B$41,IF(R$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:Q68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A68,IF(S$2=$A68,($B68/$B$44)*$B$41,IF(S$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:R68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A68,IF(T$2=$A68,($B68/$B$44)*$B$41,IF(T$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:S68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A68,IF(U$2=$A68,($B68/$B$44)*$B$41,IF(U$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:T68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A68,IF(V$2=$A68,($B68/$B$44)*$B$41,IF(V$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:U68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A68,IF(W$2=$A68,($B68/$B$44)*$B$41,IF(W$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:V68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A68,IF(X$2=$A68,($B68/$B$44)*$B$41,IF(X$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:W68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A68,IF(Y$2=$A68,($B68/$B$44)*$B$41,IF(Y$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:X68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A68,IF(Z$2=$A68,($B68/$B$44)*$B$41,IF(Z$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:Y68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A68,IF(AA$2=$A68,($B68/$B$44)*$B$41,IF(AA$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:Z68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A68,IF(AB$2=$A68,($B68/$B$44)*$B$41,IF(AB$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:AA68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A68,IF(AC$2=$A68,($B68/$B$44)*$B$41,IF(AC$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:AB68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A68,IF(AD$2=$A68,($B68/$B$44)*$B$41,IF(AD$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:AC68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A68,IF(AE$2=$A68,($B68/$B$44)*$B$41,IF(AE$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:AD68))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A68,IF(AF$2=$A68,($B68/$B$44)*$B$41,IF(AF$2<=$A68+$B$44-1,$B68/$B$44,$B68-SUM($C68:AE68))),0))","v":0},0]
[2046,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A69,IF(C$2=$A69,($B69/$B$44)*$B$41,IF(C$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM(B69:$C69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A69,IF(D$2=$A69,($B69/$B$44)*$B$41,IF(D$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM(C69:$C69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A69,IF(E$2=$A69,($B69/$B$44)*$B$41,IF(E$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:D69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A69,IF(F$2=$A69,($B69/$B$44)*$B$41,IF(F$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:E69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A69,IF(G$2=$A69,($B69/$B$44)*$B$41,IF(G$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:F69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A69,IF(H$2=$A69,($B69/$B$44)*$B$41,IF(H$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:G69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A69,IF(I$2=$A69,($B69/$B$44)*$B$41,IF(I$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:H69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A69,IF(J$2=$A69,($B69/$B$44)*$B$41,IF(J$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:I69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A69,IF(K$2=$A69,($B69/$B$44)*$B$41,IF(K$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:J69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A69,IF(L$2=$A69,($B69/$B$44)*$B$41,IF(L$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:K69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A69,IF(M$2=$A69,($B69/$B$44)*$B$41,IF(M$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:L69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A69,IF(N$2=$A69,($B69/$B$44)*$B$41,IF(N$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:M69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A69,IF(O$2=$A69,($B69/$B$44)*$B$41,IF(O$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:N69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A69,IF(P$2=$A69,($B69/$B$44)*$B$41,IF(P$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:O69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A69,IF(Q$2=$A69,($B69/$B$44)*$B$41,IF(Q$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:P69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A69,IF(R$2=$A69,($B69/$B$44)*$B$41,IF(R$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:Q69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A69,IF(S$2=$A69,($B69/$B$44)*$B$41,IF(S$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:R69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A69,IF(T$2=$A69,($B69/$B$44)*$B$41,IF(T$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:S69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A69,IF(U$2=$A69,($B69/$B$44)*$B$41,IF(U$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:T69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A69,IF(V$2=$A69,($B69/$B$44)*$B$41,IF(V$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:U69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A69,IF(W$2=$A69,($B69/$B$44)*$B$41,IF(W$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:V69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A69,IF(X$2=$A69,($B69/$B$44)*$B$41,IF(X$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:W69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A69,IF(Y$2=$A69,($B69/$B$44)*$B$41,IF(Y$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:X69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A69,IF(Z$2=$A69,($B69/$B$44)*$B$41,IF(Z$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:Y69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A69,IF(AA$2=$A69,($B69/$B$44)*$B$41,IF(AA$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:Z69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A69,IF(AB$2=$A69,($B69/$B$44)*$B$41,IF(AB$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:AA69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A69,IF(AC$2=$A69,($B69/$B$44)*$B$41,IF(AC$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:AB69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A69,IF(AD$2=$A69,($B69/$B$44)*$B$41,IF(AD$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:AC69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A69,IF(AE$2=$A69,($B69/$B$44)*$B$41,IF(AE$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:AD69))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A69,IF(AF$2=$A69,($B69/$B$44)*$B$41,IF(AF$2<=$A69+$B$44-1,$B69/$B$44,$B69-SUM($C69:AE69))),0))","v":0},0]
[2047,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A70,IF(C$2=$A70,($B70/$B$44)*$B$41,IF(C$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM(B70:$C70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A70,IF(D$2=$A70,($B70/$B$44)*$B$41,IF(D$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM(C70:$C70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A70,IF(E$2=$A70,($B70/$B$44)*$B$41,IF(E$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:D70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A70,IF(F$2=$A70,($B70/$B$44)*$B$41,IF(F$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:E70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A70,IF(G$2=$A70,($B70/$B$44)*$B$41,IF(G$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:F70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A70,IF(H$2=$A70,($B70/$B$44)*$B$41,IF(H$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:G70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A70,IF(I$2=$A70,($B70/$B$44)*$B$41,IF(I$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:H70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A70,IF(J$2=$A70,($B70/$B$44)*$B$41,IF(J$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:I70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A70,IF(K$2=$A70,($B70/$B$44)*$B$41,IF(K$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:J70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A70,IF(L$2=$A70,($B70/$B$44)*$B$41,IF(L$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:K70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A70,IF(M$2=$A70,($B70/$B$44)*$B$41,IF(M$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:L70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A70,IF(N$2=$A70,($B70/$B$44)*$B$41,IF(N$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:M70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A70,IF(O$2=$A70,($B70/$B$44)*$B$41,IF(O$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:N70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A70,IF(P$2=$A70,($B70/$B$44)*$B$41,IF(P$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:O70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A70,IF(Q$2=$A70,($B70/$B$44)*$B$41,IF(Q$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:P70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A70,IF(R$2=$A70,($B70/$B$44)*$B$41,IF(R$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:Q70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A70,IF(S$2=$A70,($B70/$B$44)*$B$41,IF(S$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:R70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A70,IF(T$2=$A70,($B70/$B$44)*$B$41,IF(T$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:S70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A70,IF(U$2=$A70,($B70/$B$44)*$B$41,IF(U$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:T70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A70,IF(V$2=$A70,($B70/$B$44)*$B$41,IF(V$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:U70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A70,IF(W$2=$A70,($B70/$B$44)*$B$41,IF(W$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:V70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A70,IF(X$2=$A70,($B70/$B$44)*$B$41,IF(X$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:W70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A70,IF(Y$2=$A70,($B70/$B$44)*$B$41,IF(Y$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:X70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A70,IF(Z$2=$A70,($B70/$B$44)*$B$41,IF(Z$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:Y70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A70,IF(AA$2=$A70,($B70/$B$44)*$B$41,IF(AA$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:Z70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A70,IF(AB$2=$A70,($B70/$B$44)*$B$41,IF(AB$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:AA70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A70,IF(AC$2=$A70,($B70/$B$44)*$B$41,IF(AC$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:AB70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A70,IF(AD$2=$A70,($B70/$B$44)*$B$41,IF(AD$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:AC70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A70,IF(AE$2=$A70,($B70/$B$44)*$B$41,IF(AE$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:AD70))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A70,IF(AF$2=$A70,($B70/$B$44)*$B$41,IF(AF$2<=$A70+$B$44-1,$B70/$B$44,$B70-SUM($C70:AE70))),0))","v":0},{"$f":"SUM(C70:AF70)","v":0}]
[2048,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A71,IF(C$2=$A71,($B71/$B$44)*$B$41,IF(C$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM(B71:$C71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A71,IF(D$2=$A71,($B71/$B$44)*$B$41,IF(D$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM(C71:$C71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A71,IF(E$2=$A71,($B71/$B$44)*$B$41,IF(E$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:D71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A71,IF(F$2=$A71,($B71/$B$44)*$B$41,IF(F$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:E71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A71,IF(G$2=$A71,($B71/$B$44)*$B$41,IF(G$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:F71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A71,IF(H$2=$A71,($B71/$B$44)*$B$41,IF(H$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:G71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A71,IF(I$2=$A71,($B71/$B$44)*$B$41,IF(I$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:H71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A71,IF(J$2=$A71,($B71/$B$44)*$B$41,IF(J$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:I71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A71,IF(K$2=$A71,($B71/$B$44)*$B$41,IF(K$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:J71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A71,IF(L$2=$A71,($B71/$B$44)*$B$41,IF(L$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:K71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A71,IF(M$2=$A71,($B71/$B$44)*$B$41,IF(M$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:L71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A71,IF(N$2=$A71,($B71/$B$44)*$B$41,IF(N$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:M71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A71,IF(O$2=$A71,($B71/$B$44)*$B$41,IF(O$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:N71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A71,IF(P$2=$A71,($B71/$B$44)*$B$41,IF(P$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:O71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A71,IF(Q$2=$A71,($B71/$B$44)*$B$41,IF(Q$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:P71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A71,IF(R$2=$A71,($B71/$B$44)*$B$41,IF(R$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:Q71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A71,IF(S$2=$A71,($B71/$B$44)*$B$41,IF(S$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:R71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A71,IF(T$2=$A71,($B71/$B$44)*$B$41,IF(T$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:S71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A71,IF(U$2=$A71,($B71/$B$44)*$B$41,IF(U$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:T71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A71,IF(V$2=$A71,($B71/$B$44)*$B$41,IF(V$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:U71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A71,IF(W$2=$A71,($B71/$B$44)*$B$41,IF(W$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:V71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A71,IF(X$2=$A71,($B71/$B$44)*$B$41,IF(X$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:W71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A71,IF(Y$2=$A71,($B71/$B$44)*$B$41,IF(Y$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:X71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A71,IF(Z$2=$A71,($B71/$B$44)*$B$41,IF(Z$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:Y71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A71,IF(AA$2=$A71,($B71/$B$44)*$B$41,IF(AA$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:Z71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A71,IF(AB$2=$A71,($B71/$B$44)*$B$41,IF(AB$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:AA71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A71,IF(AC$2=$A71,($B71/$B$44)*$B$41,IF(AC$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:AB71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A71,IF(AD$2=$A71,($B71/$B$44)*$B$41,IF(AD$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:AC71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A71,IF(AE$2=$A71,($B71/$B$44)*$B$41,IF(AE$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:AD71))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A71,IF(AF$2=$A71,($B71/$B$44)*$B$41,IF(AF$2<=$A71+$B$44-1,$B71/$B$44,$B71-SUM($C71:AE71))),0))","v":0},0]
[2049,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A72,IF(C$2=$A72,($B72/$B$44)*$B$41,IF(C$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM(B72:$C72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A72,IF(D$2=$A72,($B72/$B$44)*$B$41,IF(D$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM(C72:$C72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A72,IF(E$2=$A72,($B72/$B$44)*$B$41,IF(E$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:D72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A72,IF(F$2=$A72,($B72/$B$44)*$B$41,IF(F$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:E72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A72,IF(G$2=$A72,($B72/$B$44)*$B$41,IF(G$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:F72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A72,IF(H$2=$A72,($B72/$B$44)*$B$41,IF(H$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:G72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A72,IF(I$2=$A72,($B72/$B$44)*$B$41,IF(I$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:H72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A72,IF(J$2=$A72,($B72/$B$44)*$B$41,IF(J$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:I72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A72,IF(K$2=$A72,($B72/$B$44)*$B$41,IF(K$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:J72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A72,IF(L$2=$A72,($B72/$B$44)*$B$41,IF(L$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:K72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A72,IF(M$2=$A72,($B72/$B$44)*$B$41,IF(M$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:L72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A72,IF(N$2=$A72,($B72/$B$44)*$B$41,IF(N$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:M72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A72,IF(O$2=$A72,($B72/$B$44)*$B$41,IF(O$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:N72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A72,IF(P$2=$A72,($B72/$B$44)*$B$41,IF(P$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:O72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A72,IF(Q$2=$A72,($B72/$B$44)*$B$41,IF(Q$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:P72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A72,IF(R$2=$A72,($B72/$B$44)*$B$41,IF(R$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:Q72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A72,IF(S$2=$A72,($B72/$B$44)*$B$41,IF(S$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:R72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A72,IF(T$2=$A72,($B72/$B$44)*$B$41,IF(T$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:S72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A72,IF(U$2=$A72,($B72/$B$44)*$B$41,IF(U$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:T72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A72,IF(V$2=$A72,($B72/$B$44)*$B$41,IF(V$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:U72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A72,IF(W$2=$A72,($B72/$B$44)*$B$41,IF(W$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:V72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A72,IF(X$2=$A72,($B72/$B$44)*$B$41,IF(X$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:W72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A72,IF(Y$2=$A72,($B72/$B$44)*$B$41,IF(Y$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:X72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A72,IF(Z$2=$A72,($B72/$B$44)*$B$41,IF(Z$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:Y72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A72,IF(AA$2=$A72,($B72/$B$44)*$B$41,IF(AA$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:Z72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A72,IF(AB$2=$A72,($B72/$B$44)*$B$41,IF(AB$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:AA72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A72,IF(AC$2=$A72,($B72/$B$44)*$B$41,IF(AC$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:AB72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A72,IF(AD$2=$A72,($B72/$B$44)*$B$41,IF(AD$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:AC72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A72,IF(AE$2=$A72,($B72/$B$44)*$B$41,IF(AE$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:AD72))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A72,IF(AF$2=$A72,($B72/$B$44)*$B$41,IF(AF$2<=$A72+$B$44-1,$B72/$B$44,$B72-SUM($C72:AE72))),0))","v":0},0]
[2050,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A73,IF(C$2=$A73,($B73/$B$44)*$B$41,IF(C$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM(B73:$C73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A73,IF(D$2=$A73,($B73/$B$44)*$B$41,IF(D$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM(C73:$C73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A73,IF(E$2=$A73,($B73/$B$44)*$B$41,IF(E$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:D73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A73,IF(F$2=$A73,($B73/$B$44)*$B$41,IF(F$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:E73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A73,IF(G$2=$A73,($B73/$B$44)*$B$41,IF(G$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:F73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A73,IF(H$2=$A73,($B73/$B$44)*$B$41,IF(H$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:G73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A73,IF(I$2=$A73,($B73/$B$44)*$B$41,IF(I$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:H73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A73,IF(J$2=$A73,($B73/$B$44)*$B$41,IF(J$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:I73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A73,IF(K$2=$A73,($B73/$B$44)*$B$41,IF(K$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:J73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A73,IF(L$2=$A73,($B73/$B$44)*$B$41,IF(L$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:K73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A73,IF(M$2=$A73,($B73/$B$44)*$B$41,IF(M$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:L73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A73,IF(N$2=$A73,($B73/$B$44)*$B$41,IF(N$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:M73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A73,IF(O$2=$A73,($B73/$B$44)*$B$41,IF(O$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:N73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A73,IF(P$2=$A73,($B73/$B$44)*$B$41,IF(P$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:O73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A73,IF(Q$2=$A73,($B73/$B$44)*$B$41,IF(Q$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:P73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A73,IF(R$2=$A73,($B73/$B$44)*$B$41,IF(R$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:Q73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A73,IF(S$2=$A73,($B73/$B$44)*$B$41,IF(S$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:R73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A73,IF(T$2=$A73,($B73/$B$44)*$B$41,IF(T$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:S73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A73,IF(U$2=$A73,($B73/$B$44)*$B$41,IF(U$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:T73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A73,IF(V$2=$A73,($B73/$B$44)*$B$41,IF(V$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:U73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A73,IF(W$2=$A73,($B73/$B$44)*$B$41,IF(W$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:V73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A73,IF(X$2=$A73,($B73/$B$44)*$B$41,IF(X$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:W73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A73,IF(Y$2=$A73,($B73/$B$44)*$B$41,IF(Y$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:X73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A73,IF(Z$2=$A73,($B73/$B$44)*$B$41,IF(Z$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:Y73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A73,IF(AA$2=$A73,($B73/$B$44)*$B$41,IF(AA$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:Z73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A73,IF(AB$2=$A73,($B73/$B$44)*$B$41,IF(AB$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:AA73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A73,IF(AC$2=$A73,($B73/$B$44)*$B$41,IF(AC$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:AB73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A73,IF(AD$2=$A73,($B73/$B$44)*$B$41,IF(AD$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:AC73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A73,IF(AE$2=$A73,($B73/$B$44)*$B$41,IF(AE$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:AD73))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A73,IF(AF$2=$A73,($B73/$B$44)*$B$41,IF(AF$2<=$A73+$B$44-1,$B73/$B$44,$B73-SUM($C73:AE73))),0))","v":0},0]
[2051,0,{"$f":"IF($B$44=0,0,IF(C$2>=$A74,IF(C$2=$A74,($B74/$B$44)*$B$41,IF(C$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM(B74:$C74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(D$2>=$A74,IF(D$2=$A74,($B74/$B$44)*$B$41,IF(D$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM(C74:$C74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(E$2>=$A74,IF(E$2=$A74,($B74/$B$44)*$B$41,IF(E$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:D74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(F$2>=$A74,IF(F$2=$A74,($B74/$B$44)*$B$41,IF(F$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:E74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(G$2>=$A74,IF(G$2=$A74,($B74/$B$44)*$B$41,IF(G$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:F74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(H$2>=$A74,IF(H$2=$A74,($B74/$B$44)*$B$41,IF(H$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:G74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(I$2>=$A74,IF(I$2=$A74,($B74/$B$44)*$B$41,IF(I$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:H74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(J$2>=$A74,IF(J$2=$A74,($B74/$B$44)*$B$41,IF(J$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:I74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(K$2>=$A74,IF(K$2=$A74,($B74/$B$44)*$B$41,IF(K$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:J74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(L$2>=$A74,IF(L$2=$A74,($B74/$B$44)*$B$41,IF(L$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:K74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(M$2>=$A74,IF(M$2=$A74,($B74/$B$44)*$B$41,IF(M$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:L74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(N$2>=$A74,IF(N$2=$A74,($B74/$B$44)*$B$41,IF(N$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:M74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(O$2>=$A74,IF(O$2=$A74,($B74/$B$44)*$B$41,IF(O$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:N74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(P$2>=$A74,IF(P$2=$A74,($B74/$B$44)*$B$41,IF(P$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:O74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Q$2>=$A74,IF(Q$2=$A74,($B74/$B$44)*$B$41,IF(Q$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:P74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(R$2>=$A74,IF(R$2=$A74,($B74/$B$44)*$B$41,IF(R$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:Q74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(S$2>=$A74,IF(S$2=$A74,($B74/$B$44)*$B$41,IF(S$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:R74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(T$2>=$A74,IF(T$2=$A74,($B74/$B$44)*$B$41,IF(T$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:S74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(U$2>=$A74,IF(U$2=$A74,($B74/$B$44)*$B$41,IF(U$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:T74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(V$2>=$A74,IF(V$2=$A74,($B74/$B$44)*$B$41,IF(V$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:U74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(W$2>=$A74,IF(W$2=$A74,($B74/$B$44)*$B$41,IF(W$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:V74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(X$2>=$A74,IF(X$2=$A74,($B74/$B$44)*$B$41,IF(X$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:W74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Y$2>=$A74,IF(Y$2=$A74,($B74/$B$44)*$B$41,IF(Y$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:X74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(Z$2>=$A74,IF(Z$2=$A74,($B74/$B$44)*$B$41,IF(Z$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:Y74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AA$2>=$A74,IF(AA$2=$A74,($B74/$B$44)*$B$41,IF(AA$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:Z74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AB$2>=$A74,IF(AB$2=$A74,($B74/$B$44)*$B$41,IF(AB$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:AA74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AC$2>=$A74,IF(AC$2=$A74,($B74/$B$44)*$B$41,IF(AC$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:AB74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AD$2>=$A74,IF(AD$2=$A74,($B74/$B$44)*$B$41,IF(AD$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:AC74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AE$2>=$A74,IF(AE$2=$A74,($B74/$B$44)*$B$41,IF(AE$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:AD74))),0))","v":0},{"$f":"IF($B$44=0,0,IF(AF$2>=$A74,IF(AF$2=$A74,($B74/$B$44)*$B$41,IF(AF$2<=$A74+$B$44-1,$B74/$B$44,$B74-SUM($C74:AE74))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A41","v":"Total Depreciation - Midtown Building"},{"$f":"SUM(B45:B74)","v":108410427.83879925},{"$f":"SUM(C45:C74)","v":0},{"$f":"SUM(D45:D74)","v":0},0,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,1806840.4639799877,{"$f":"SUM(C75:AF75)","v":48784692.527459696}]
[]
[{"$f":"+Capex!$A$8","v":"Furniture, Fixtures & Equipment - Building"},{"$f":"+Capex!$C$8/12","v":0.5}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$8=0,Capex!G$8,IF(Capex!$B$8=Capex!G$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!G$22,IF(Capex!$B$8=Capex!G$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!H$8,IF(Capex!$B$8=Capex!H$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!H$22,IF(Capex!$B$8=Capex!H$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!I$8,IF(Capex!$B$8=Capex!I$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!I$22,IF(Capex!$B$8=Capex!I$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!J$8,IF(Capex!$B$8=Capex!J$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!J$22,IF(Capex!$B$8=Capex!J$4,Capex!$AK$22,0))","v":33407726.226669125},{"$f":"IF(Capex!$B$8=0,Capex!K$8,IF(Capex!$B$8=Capex!K$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!K$22,IF(Capex!$B$8=Capex!K$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!L$8,IF(Capex!$B$8=Capex!L$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!L$22,IF(Capex!$B$8=Capex!L$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!M$8,IF(Capex!$B$8=Capex!M$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!M$22,IF(Capex!$B$8=Capex!M$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!N$8,IF(Capex!$B$8=Capex!N$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!N$22,IF(Capex!$B$8=Capex!N$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!O$8,IF(Capex!$B$8=Capex!O$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!O$22,IF(Capex!$B$8=Capex!O$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!P$8,IF(Capex!$B$8=Capex!P$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!P$22,IF(Capex!$B$8=Capex!P$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!Q$8,IF(Capex!$B$8=Capex!Q$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!Q$22,IF(Capex!$B$8=Capex!Q$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!R$8,IF(Capex!$B$8=Capex!R$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!R$22,IF(Capex!$B$8=Capex!R$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!S$8,IF(Capex!$B$8=Capex!S$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!S$22,IF(Capex!$B$8=Capex!S$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!T$8,IF(Capex!$B$8=Capex!T$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!T$22,IF(Capex!$B$8=Capex!T$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!U$8,IF(Capex!$B$8=Capex!U$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!U$22,IF(Capex!$B$8=Capex!U$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!V$8,IF(Capex!$B$8=Capex!V$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!V$22,IF(Capex!$B$8=Capex!V$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!W$8,IF(Capex!$B$8=Capex!W$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!W$22,IF(Capex!$B$8=Capex!W$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!X$8,IF(Capex!$B$8=Capex!X$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!X$22,IF(Capex!$B$8=Capex!X$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!Y$8,IF(Capex!$B$8=Capex!Y$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!Y$22,IF(Capex!$B$8=Capex!Y$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!Z$8,IF(Capex!$B$8=Capex!Z$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!Z$22,IF(Capex!$B$8=Capex!Z$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AA$8,IF(Capex!$B$8=Capex!AA$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AA$22,IF(Capex!$B$8=Capex!AA$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AB$8,IF(Capex!$B$8=Capex!AB$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AB$22,IF(Capex!$B$8=Capex!AB$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AC$8,IF(Capex!$B$8=Capex!AC$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AC$22,IF(Capex!$B$8=Capex!AC$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AD$8,IF(Capex!$B$8=Capex!AD$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AD$22,IF(Capex!$B$8=Capex!AD$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AE$8,IF(Capex!$B$8=Capex!AE$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AE$22,IF(Capex!$B$8=Capex!AE$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AF$8,IF(Capex!$B$8=Capex!AF$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AF$22,IF(Capex!$B$8=Capex!AF$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AG$8,IF(Capex!$B$8=Capex!AG$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AG$22,IF(Capex!$B$8=Capex!AG$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AH$8,IF(Capex!$B$8=Capex!AH$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AH$22,IF(Capex!$B$8=Capex!AH$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AI$8,IF(Capex!$B$8=Capex!AI$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AI$22,IF(Capex!$B$8=Capex!AI$4,Capex!$AK$22,0))","v":0},{"$f":"IF(Capex!$B$8=0,Capex!AJ$8,IF(Capex!$B$8=Capex!AJ$4,Capex!$AK$8,0))+IF(Capex!$B$8=0,Capex!AJ$22,IF(Capex!$B$8=Capex!AJ$4,Capex!$AK$22,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C78","v":0},{"$f":"+D78+C79","v":0},{"$f":"+E78+D79","v":0},{"$f":"+F78+E79","v":33407726.226669125},{"$f":"+G78+F79","v":33407726.226669125},{"$f":"+H78+G79","v":33407726.226669125},{"$f":"+I78+H79","v":33407726.226669125},{"$f":"+J78+I79","v":33407726.226669125},{"$f":"+K78+J79","v":33407726.226669125},{"$f":"+L78+K79","v":33407726.226669125},{"$f":"+M78+L79","v":33407726.226669125},{"$f":"+N78+M79","v":33407726.226669125},{"$f":"+O78+N79","v":33407726.226669125},{"$f":"+P78+O79","v":33407726.226669125},{"$f":"+Q78+P79","v":33407726.226669125},{"$f":"+R78+Q79","v":33407726.226669125},{"$f":"+S78+R79","v":33407726.226669125},{"$f":"+T78+S79","v":33407726.226669125},{"$f":"+U78+T79","v":33407726.226669125},{"$f":"+V78+U79","v":33407726.226669125},{"$f":"+W78+V79","v":33407726.226669125},{"$f":"+X78+W79","v":33407726.226669125},{"$f":"+Y78+X79","v":33407726.226669125},{"$f":"+Z78+Y79","v":33407726.226669125},{"$f":"+AA78+Z79","v":33407726.226669125},{"$f":"+AB78+AA79","v":33407726.226669125},{"$f":"+AC78+AB79","v":33407726.226669125},{"$f":"+AD78+AC79","v":33407726.226669125},{"$f":"+AE78+AD79","v":33407726.226669125},{"$f":"+AF78+AE79","v":33407726.226669125}]
["Depreciation Life",{"$f":"+Capex!$D$8","v":7}]
[{"$f":"+A9","v":2022},{"$f":"SUMIF($C$2:$AF$2,A81,$C$78:$AF$78)","v":0},{"$f":"IF($B$80=0,0,IF(C$2>=$A81,IF(C$2=$A81,($B81/$B$80)*$B$77,IF(C$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM(B81:$C81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A81,IF(D$2=$A81,($B81/$B$80)*$B$77,IF(D$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM(C81:$C81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A81,IF(E$2=$A81,($B81/$B$80)*$B$77,IF(E$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:D81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A81,IF(F$2=$A81,($B81/$B$80)*$B$77,IF(F$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:E81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A81,IF(G$2=$A81,($B81/$B$80)*$B$77,IF(G$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:F81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A81,IF(H$2=$A81,($B81/$B$80)*$B$77,IF(H$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:G81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A81,IF(I$2=$A81,($B81/$B$80)*$B$77,IF(I$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:H81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A81,IF(J$2=$A81,($B81/$B$80)*$B$77,IF(J$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:I81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A81,IF(K$2=$A81,($B81/$B$80)*$B$77,IF(K$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:J81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A81,IF(L$2=$A81,($B81/$B$80)*$B$77,IF(L$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:K81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A81,IF(M$2=$A81,($B81/$B$80)*$B$77,IF(M$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:L81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A81,IF(N$2=$A81,($B81/$B$80)*$B$77,IF(N$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:M81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A81,IF(O$2=$A81,($B81/$B$80)*$B$77,IF(O$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:N81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A81,IF(P$2=$A81,($B81/$B$80)*$B$77,IF(P$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:O81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A81,IF(Q$2=$A81,($B81/$B$80)*$B$77,IF(Q$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:P81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A81,IF(R$2=$A81,($B81/$B$80)*$B$77,IF(R$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:Q81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A81,IF(S$2=$A81,($B81/$B$80)*$B$77,IF(S$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:R81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A81,IF(T$2=$A81,($B81/$B$80)*$B$77,IF(T$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:S81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A81,IF(U$2=$A81,($B81/$B$80)*$B$77,IF(U$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:T81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A81,IF(V$2=$A81,($B81/$B$80)*$B$77,IF(V$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:U81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A81,IF(W$2=$A81,($B81/$B$80)*$B$77,IF(W$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:V81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A81,IF(X$2=$A81,($B81/$B$80)*$B$77,IF(X$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:W81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A81,IF(Y$2=$A81,($B81/$B$80)*$B$77,IF(Y$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:X81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A81,IF(Z$2=$A81,($B81/$B$80)*$B$77,IF(Z$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:Y81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A81,IF(AA$2=$A81,($B81/$B$80)*$B$77,IF(AA$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:Z81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A81,IF(AB$2=$A81,($B81/$B$80)*$B$77,IF(AB$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:AA81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A81,IF(AC$2=$A81,($B81/$B$80)*$B$77,IF(AC$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:AB81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A81,IF(AD$2=$A81,($B81/$B$80)*$B$77,IF(AD$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:AC81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A81,IF(AE$2=$A81,($B81/$B$80)*$B$77,IF(AE$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:AD81))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A81,IF(AF$2=$A81,($B81/$B$80)*$B$77,IF(AF$2<=$A81+$B$80-1,$B81/$B$80,$B81-SUM($C81:AE81))),0))","v":0},{"$f":"SUM(C81:AF81)","v":0}]
[{"$f":"+A81+1","v":2023},0,{"$f":"IF($B$80=0,0,IF(C$2>=$A82,IF(C$2=$A82,($B82/$B$80)*$B$77,IF(C$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM(B82:$C82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A82,IF(D$2=$A82,($B82/$B$80)*$B$77,IF(D$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM(C82:$C82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A82,IF(E$2=$A82,($B82/$B$80)*$B$77,IF(E$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:D82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A82,IF(F$2=$A82,($B82/$B$80)*$B$77,IF(F$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:E82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A82,IF(G$2=$A82,($B82/$B$80)*$B$77,IF(G$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:F82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A82,IF(H$2=$A82,($B82/$B$80)*$B$77,IF(H$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:G82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A82,IF(I$2=$A82,($B82/$B$80)*$B$77,IF(I$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:H82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A82,IF(J$2=$A82,($B82/$B$80)*$B$77,IF(J$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:I82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A82,IF(K$2=$A82,($B82/$B$80)*$B$77,IF(K$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:J82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A82,IF(L$2=$A82,($B82/$B$80)*$B$77,IF(L$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:K82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A82,IF(M$2=$A82,($B82/$B$80)*$B$77,IF(M$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:L82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A82,IF(N$2=$A82,($B82/$B$80)*$B$77,IF(N$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:M82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A82,IF(O$2=$A82,($B82/$B$80)*$B$77,IF(O$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:N82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A82,IF(P$2=$A82,($B82/$B$80)*$B$77,IF(P$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:O82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A82,IF(Q$2=$A82,($B82/$B$80)*$B$77,IF(Q$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:P82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A82,IF(R$2=$A82,($B82/$B$80)*$B$77,IF(R$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:Q82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A82,IF(S$2=$A82,($B82/$B$80)*$B$77,IF(S$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:R82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A82,IF(T$2=$A82,($B82/$B$80)*$B$77,IF(T$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:S82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A82,IF(U$2=$A82,($B82/$B$80)*$B$77,IF(U$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:T82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A82,IF(V$2=$A82,($B82/$B$80)*$B$77,IF(V$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:U82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A82,IF(W$2=$A82,($B82/$B$80)*$B$77,IF(W$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:V82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A82,IF(X$2=$A82,($B82/$B$80)*$B$77,IF(X$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:W82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A82,IF(Y$2=$A82,($B82/$B$80)*$B$77,IF(Y$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:X82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A82,IF(Z$2=$A82,($B82/$B$80)*$B$77,IF(Z$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:Y82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A82,IF(AA$2=$A82,($B82/$B$80)*$B$77,IF(AA$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:Z82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A82,IF(AB$2=$A82,($B82/$B$80)*$B$77,IF(AB$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:AA82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A82,IF(AC$2=$A82,($B82/$B$80)*$B$77,IF(AC$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:AB82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A82,IF(AD$2=$A82,($B82/$B$80)*$B$77,IF(AD$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:AC82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A82,IF(AE$2=$A82,($B82/$B$80)*$B$77,IF(AE$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:AD82))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A82,IF(AF$2=$A82,($B82/$B$80)*$B$77,IF(AF$2<=$A82+$B$80-1,$B82/$B$80,$B82-SUM($C82:AE82))),0))","v":0},0]
[{"$f":"+A82+1","v":2024},0,{"$f":"IF($B$80=0,0,IF(C$2>=$A83,IF(C$2=$A83,($B83/$B$80)*$B$77,IF(C$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM(B83:$C83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A83,IF(D$2=$A83,($B83/$B$80)*$B$77,IF(D$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM(C83:$C83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A83,IF(E$2=$A83,($B83/$B$80)*$B$77,IF(E$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:D83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A83,IF(F$2=$A83,($B83/$B$80)*$B$77,IF(F$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:E83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A83,IF(G$2=$A83,($B83/$B$80)*$B$77,IF(G$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:F83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A83,IF(H$2=$A83,($B83/$B$80)*$B$77,IF(H$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:G83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A83,IF(I$2=$A83,($B83/$B$80)*$B$77,IF(I$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:H83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A83,IF(J$2=$A83,($B83/$B$80)*$B$77,IF(J$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:I83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A83,IF(K$2=$A83,($B83/$B$80)*$B$77,IF(K$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:J83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A83,IF(L$2=$A83,($B83/$B$80)*$B$77,IF(L$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:K83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A83,IF(M$2=$A83,($B83/$B$80)*$B$77,IF(M$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:L83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A83,IF(N$2=$A83,($B83/$B$80)*$B$77,IF(N$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:M83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A83,IF(O$2=$A83,($B83/$B$80)*$B$77,IF(O$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:N83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A83,IF(P$2=$A83,($B83/$B$80)*$B$77,IF(P$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:O83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A83,IF(Q$2=$A83,($B83/$B$80)*$B$77,IF(Q$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:P83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A83,IF(R$2=$A83,($B83/$B$80)*$B$77,IF(R$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:Q83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A83,IF(S$2=$A83,($B83/$B$80)*$B$77,IF(S$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:R83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A83,IF(T$2=$A83,($B83/$B$80)*$B$77,IF(T$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:S83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A83,IF(U$2=$A83,($B83/$B$80)*$B$77,IF(U$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:T83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A83,IF(V$2=$A83,($B83/$B$80)*$B$77,IF(V$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:U83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A83,IF(W$2=$A83,($B83/$B$80)*$B$77,IF(W$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:V83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A83,IF(X$2=$A83,($B83/$B$80)*$B$77,IF(X$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:W83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A83,IF(Y$2=$A83,($B83/$B$80)*$B$77,IF(Y$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:X83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A83,IF(Z$2=$A83,($B83/$B$80)*$B$77,IF(Z$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:Y83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A83,IF(AA$2=$A83,($B83/$B$80)*$B$77,IF(AA$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:Z83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A83,IF(AB$2=$A83,($B83/$B$80)*$B$77,IF(AB$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:AA83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A83,IF(AC$2=$A83,($B83/$B$80)*$B$77,IF(AC$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:AB83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A83,IF(AD$2=$A83,($B83/$B$80)*$B$77,IF(AD$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:AC83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A83,IF(AE$2=$A83,($B83/$B$80)*$B$77,IF(AE$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:AD83))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A83,IF(AF$2=$A83,($B83/$B$80)*$B$77,IF(AF$2<=$A83+$B$80-1,$B83/$B$80,$B83-SUM($C83:AE83))),0))","v":0},0]
[2025,33407726.226669125,{"$f":"IF($B$80=0,0,IF(C$2>=$A84,IF(C$2=$A84,($B84/$B$80)*$B$77,IF(C$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM(B84:$C84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A84,IF(D$2=$A84,($B84/$B$80)*$B$77,IF(D$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM(C84:$C84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A84,IF(E$2=$A84,($B84/$B$80)*$B$77,IF(E$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:D84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A84,IF(F$2=$A84,($B84/$B$80)*$B$77,IF(F$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:E84))),0))","v":2386266.1590477945},{"$f":"IF($B$80=0,0,IF(G$2>=$A84,IF(G$2=$A84,($B84/$B$80)*$B$77,IF(G$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:F84))),0))","v":4772532.3180955891},{"$f":"IF($B$80=0,0,IF(H$2>=$A84,IF(H$2=$A84,($B84/$B$80)*$B$77,IF(H$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:G84))),0))","v":4772532.3180955891},{"$f":"IF($B$80=0,0,IF(I$2>=$A84,IF(I$2=$A84,($B84/$B$80)*$B$77,IF(I$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:H84))),0))","v":4772532.3180955891},{"$f":"IF($B$80=0,0,IF(J$2>=$A84,IF(J$2=$A84,($B84/$B$80)*$B$77,IF(J$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:I84))),0))","v":4772532.3180955891},{"$f":"IF($B$80=0,0,IF(K$2>=$A84,IF(K$2=$A84,($B84/$B$80)*$B$77,IF(K$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:J84))),0))","v":4772532.3180955891},{"$f":"IF($B$80=0,0,IF(L$2>=$A84,IF(L$2=$A84,($B84/$B$80)*$B$77,IF(L$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:K84))),0))","v":4772532.3180955891},{"$f":"IF($B$80=0,0,IF(M$2>=$A84,IF(M$2=$A84,($B84/$B$80)*$B$77,IF(M$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:L84))),0))","v":2386266.1590477973},{"$f":"IF($B$80=0,0,IF(N$2>=$A84,IF(N$2=$A84,($B84/$B$80)*$B$77,IF(N$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:M84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A84,IF(O$2=$A84,($B84/$B$80)*$B$77,IF(O$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:N84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A84,IF(P$2=$A84,($B84/$B$80)*$B$77,IF(P$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:O84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A84,IF(Q$2=$A84,($B84/$B$80)*$B$77,IF(Q$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:P84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A84,IF(R$2=$A84,($B84/$B$80)*$B$77,IF(R$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:Q84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A84,IF(S$2=$A84,($B84/$B$80)*$B$77,IF(S$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:R84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A84,IF(T$2=$A84,($B84/$B$80)*$B$77,IF(T$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:S84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A84,IF(U$2=$A84,($B84/$B$80)*$B$77,IF(U$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:T84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A84,IF(V$2=$A84,($B84/$B$80)*$B$77,IF(V$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:U84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A84,IF(W$2=$A84,($B84/$B$80)*$B$77,IF(W$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:V84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A84,IF(X$2=$A84,($B84/$B$80)*$B$77,IF(X$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:W84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A84,IF(Y$2=$A84,($B84/$B$80)*$B$77,IF(Y$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:X84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A84,IF(Z$2=$A84,($B84/$B$80)*$B$77,IF(Z$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:Y84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A84,IF(AA$2=$A84,($B84/$B$80)*$B$77,IF(AA$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:Z84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A84,IF(AB$2=$A84,($B84/$B$80)*$B$77,IF(AB$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:AA84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A84,IF(AC$2=$A84,($B84/$B$80)*$B$77,IF(AC$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:AB84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A84,IF(AD$2=$A84,($B84/$B$80)*$B$77,IF(AD$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:AC84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A84,IF(AE$2=$A84,($B84/$B$80)*$B$77,IF(AE$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:AD84))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A84,IF(AF$2=$A84,($B84/$B$80)*$B$77,IF(AF$2<=$A84+$B$80-1,$B84/$B$80,$B84-SUM($C84:AE84))),0))","v":0},33407726.226669125]
[2026,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A85,IF(C$2=$A85,($B85/$B$80)*$B$77,IF(C$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM(B85:$C85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A85,IF(D$2=$A85,($B85/$B$80)*$B$77,IF(D$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM(C85:$C85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A85,IF(E$2=$A85,($B85/$B$80)*$B$77,IF(E$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:D85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A85,IF(F$2=$A85,($B85/$B$80)*$B$77,IF(F$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:E85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A85,IF(G$2=$A85,($B85/$B$80)*$B$77,IF(G$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:F85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A85,IF(H$2=$A85,($B85/$B$80)*$B$77,IF(H$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:G85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A85,IF(I$2=$A85,($B85/$B$80)*$B$77,IF(I$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:H85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A85,IF(J$2=$A85,($B85/$B$80)*$B$77,IF(J$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:I85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A85,IF(K$2=$A85,($B85/$B$80)*$B$77,IF(K$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:J85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A85,IF(L$2=$A85,($B85/$B$80)*$B$77,IF(L$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:K85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A85,IF(M$2=$A85,($B85/$B$80)*$B$77,IF(M$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:L85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A85,IF(N$2=$A85,($B85/$B$80)*$B$77,IF(N$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:M85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A85,IF(O$2=$A85,($B85/$B$80)*$B$77,IF(O$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:N85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A85,IF(P$2=$A85,($B85/$B$80)*$B$77,IF(P$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:O85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A85,IF(Q$2=$A85,($B85/$B$80)*$B$77,IF(Q$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:P85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A85,IF(R$2=$A85,($B85/$B$80)*$B$77,IF(R$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:Q85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A85,IF(S$2=$A85,($B85/$B$80)*$B$77,IF(S$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:R85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A85,IF(T$2=$A85,($B85/$B$80)*$B$77,IF(T$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:S85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A85,IF(U$2=$A85,($B85/$B$80)*$B$77,IF(U$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:T85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A85,IF(V$2=$A85,($B85/$B$80)*$B$77,IF(V$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:U85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A85,IF(W$2=$A85,($B85/$B$80)*$B$77,IF(W$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:V85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A85,IF(X$2=$A85,($B85/$B$80)*$B$77,IF(X$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:W85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A85,IF(Y$2=$A85,($B85/$B$80)*$B$77,IF(Y$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:X85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A85,IF(Z$2=$A85,($B85/$B$80)*$B$77,IF(Z$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:Y85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A85,IF(AA$2=$A85,($B85/$B$80)*$B$77,IF(AA$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:Z85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A85,IF(AB$2=$A85,($B85/$B$80)*$B$77,IF(AB$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:AA85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A85,IF(AC$2=$A85,($B85/$B$80)*$B$77,IF(AC$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:AB85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A85,IF(AD$2=$A85,($B85/$B$80)*$B$77,IF(AD$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:AC85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A85,IF(AE$2=$A85,($B85/$B$80)*$B$77,IF(AE$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:AD85))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A85,IF(AF$2=$A85,($B85/$B$80)*$B$77,IF(AF$2<=$A85+$B$80-1,$B85/$B$80,$B85-SUM($C85:AE85))),0))","v":0},0]
[2027,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A86,IF(C$2=$A86,($B86/$B$80)*$B$77,IF(C$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM(B86:$C86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A86,IF(D$2=$A86,($B86/$B$80)*$B$77,IF(D$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM(C86:$C86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A86,IF(E$2=$A86,($B86/$B$80)*$B$77,IF(E$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:D86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A86,IF(F$2=$A86,($B86/$B$80)*$B$77,IF(F$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:E86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A86,IF(G$2=$A86,($B86/$B$80)*$B$77,IF(G$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:F86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A86,IF(H$2=$A86,($B86/$B$80)*$B$77,IF(H$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:G86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A86,IF(I$2=$A86,($B86/$B$80)*$B$77,IF(I$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:H86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A86,IF(J$2=$A86,($B86/$B$80)*$B$77,IF(J$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:I86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A86,IF(K$2=$A86,($B86/$B$80)*$B$77,IF(K$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:J86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A86,IF(L$2=$A86,($B86/$B$80)*$B$77,IF(L$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:K86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A86,IF(M$2=$A86,($B86/$B$80)*$B$77,IF(M$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:L86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A86,IF(N$2=$A86,($B86/$B$80)*$B$77,IF(N$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:M86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A86,IF(O$2=$A86,($B86/$B$80)*$B$77,IF(O$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:N86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A86,IF(P$2=$A86,($B86/$B$80)*$B$77,IF(P$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:O86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A86,IF(Q$2=$A86,($B86/$B$80)*$B$77,IF(Q$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:P86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A86,IF(R$2=$A86,($B86/$B$80)*$B$77,IF(R$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:Q86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A86,IF(S$2=$A86,($B86/$B$80)*$B$77,IF(S$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:R86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A86,IF(T$2=$A86,($B86/$B$80)*$B$77,IF(T$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:S86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A86,IF(U$2=$A86,($B86/$B$80)*$B$77,IF(U$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:T86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A86,IF(V$2=$A86,($B86/$B$80)*$B$77,IF(V$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:U86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A86,IF(W$2=$A86,($B86/$B$80)*$B$77,IF(W$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:V86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A86,IF(X$2=$A86,($B86/$B$80)*$B$77,IF(X$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:W86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A86,IF(Y$2=$A86,($B86/$B$80)*$B$77,IF(Y$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:X86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A86,IF(Z$2=$A86,($B86/$B$80)*$B$77,IF(Z$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:Y86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A86,IF(AA$2=$A86,($B86/$B$80)*$B$77,IF(AA$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:Z86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A86,IF(AB$2=$A86,($B86/$B$80)*$B$77,IF(AB$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:AA86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A86,IF(AC$2=$A86,($B86/$B$80)*$B$77,IF(AC$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:AB86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A86,IF(AD$2=$A86,($B86/$B$80)*$B$77,IF(AD$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:AC86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A86,IF(AE$2=$A86,($B86/$B$80)*$B$77,IF(AE$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:AD86))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A86,IF(AF$2=$A86,($B86/$B$80)*$B$77,IF(AF$2<=$A86+$B$80-1,$B86/$B$80,$B86-SUM($C86:AE86))),0))","v":0},0]
[2028,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A87,IF(C$2=$A87,($B87/$B$80)*$B$77,IF(C$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM(B87:$C87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A87,IF(D$2=$A87,($B87/$B$80)*$B$77,IF(D$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM(C87:$C87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A87,IF(E$2=$A87,($B87/$B$80)*$B$77,IF(E$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:D87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A87,IF(F$2=$A87,($B87/$B$80)*$B$77,IF(F$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:E87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A87,IF(G$2=$A87,($B87/$B$80)*$B$77,IF(G$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:F87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A87,IF(H$2=$A87,($B87/$B$80)*$B$77,IF(H$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:G87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A87,IF(I$2=$A87,($B87/$B$80)*$B$77,IF(I$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:H87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A87,IF(J$2=$A87,($B87/$B$80)*$B$77,IF(J$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:I87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A87,IF(K$2=$A87,($B87/$B$80)*$B$77,IF(K$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:J87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A87,IF(L$2=$A87,($B87/$B$80)*$B$77,IF(L$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:K87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A87,IF(M$2=$A87,($B87/$B$80)*$B$77,IF(M$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:L87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A87,IF(N$2=$A87,($B87/$B$80)*$B$77,IF(N$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:M87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A87,IF(O$2=$A87,($B87/$B$80)*$B$77,IF(O$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:N87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A87,IF(P$2=$A87,($B87/$B$80)*$B$77,IF(P$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:O87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A87,IF(Q$2=$A87,($B87/$B$80)*$B$77,IF(Q$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:P87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A87,IF(R$2=$A87,($B87/$B$80)*$B$77,IF(R$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:Q87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A87,IF(S$2=$A87,($B87/$B$80)*$B$77,IF(S$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:R87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A87,IF(T$2=$A87,($B87/$B$80)*$B$77,IF(T$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:S87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A87,IF(U$2=$A87,($B87/$B$80)*$B$77,IF(U$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:T87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A87,IF(V$2=$A87,($B87/$B$80)*$B$77,IF(V$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:U87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A87,IF(W$2=$A87,($B87/$B$80)*$B$77,IF(W$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:V87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A87,IF(X$2=$A87,($B87/$B$80)*$B$77,IF(X$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:W87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A87,IF(Y$2=$A87,($B87/$B$80)*$B$77,IF(Y$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:X87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A87,IF(Z$2=$A87,($B87/$B$80)*$B$77,IF(Z$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:Y87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A87,IF(AA$2=$A87,($B87/$B$80)*$B$77,IF(AA$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:Z87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A87,IF(AB$2=$A87,($B87/$B$80)*$B$77,IF(AB$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:AA87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A87,IF(AC$2=$A87,($B87/$B$80)*$B$77,IF(AC$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:AB87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A87,IF(AD$2=$A87,($B87/$B$80)*$B$77,IF(AD$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:AC87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A87,IF(AE$2=$A87,($B87/$B$80)*$B$77,IF(AE$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:AD87))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A87,IF(AF$2=$A87,($B87/$B$80)*$B$77,IF(AF$2<=$A87+$B$80-1,$B87/$B$80,$B87-SUM($C87:AE87))),0))","v":0},0]
[2029,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A88,IF(C$2=$A88,($B88/$B$80)*$B$77,IF(C$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM(B88:$C88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A88,IF(D$2=$A88,($B88/$B$80)*$B$77,IF(D$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM(C88:$C88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A88,IF(E$2=$A88,($B88/$B$80)*$B$77,IF(E$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:D88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A88,IF(F$2=$A88,($B88/$B$80)*$B$77,IF(F$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:E88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A88,IF(G$2=$A88,($B88/$B$80)*$B$77,IF(G$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:F88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A88,IF(H$2=$A88,($B88/$B$80)*$B$77,IF(H$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:G88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A88,IF(I$2=$A88,($B88/$B$80)*$B$77,IF(I$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:H88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A88,IF(J$2=$A88,($B88/$B$80)*$B$77,IF(J$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:I88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A88,IF(K$2=$A88,($B88/$B$80)*$B$77,IF(K$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:J88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A88,IF(L$2=$A88,($B88/$B$80)*$B$77,IF(L$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:K88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A88,IF(M$2=$A88,($B88/$B$80)*$B$77,IF(M$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:L88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A88,IF(N$2=$A88,($B88/$B$80)*$B$77,IF(N$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:M88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A88,IF(O$2=$A88,($B88/$B$80)*$B$77,IF(O$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:N88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A88,IF(P$2=$A88,($B88/$B$80)*$B$77,IF(P$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:O88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A88,IF(Q$2=$A88,($B88/$B$80)*$B$77,IF(Q$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:P88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A88,IF(R$2=$A88,($B88/$B$80)*$B$77,IF(R$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:Q88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A88,IF(S$2=$A88,($B88/$B$80)*$B$77,IF(S$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:R88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A88,IF(T$2=$A88,($B88/$B$80)*$B$77,IF(T$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:S88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A88,IF(U$2=$A88,($B88/$B$80)*$B$77,IF(U$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:T88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A88,IF(V$2=$A88,($B88/$B$80)*$B$77,IF(V$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:U88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A88,IF(W$2=$A88,($B88/$B$80)*$B$77,IF(W$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:V88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A88,IF(X$2=$A88,($B88/$B$80)*$B$77,IF(X$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:W88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A88,IF(Y$2=$A88,($B88/$B$80)*$B$77,IF(Y$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:X88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A88,IF(Z$2=$A88,($B88/$B$80)*$B$77,IF(Z$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:Y88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A88,IF(AA$2=$A88,($B88/$B$80)*$B$77,IF(AA$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:Z88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A88,IF(AB$2=$A88,($B88/$B$80)*$B$77,IF(AB$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:AA88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A88,IF(AC$2=$A88,($B88/$B$80)*$B$77,IF(AC$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:AB88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A88,IF(AD$2=$A88,($B88/$B$80)*$B$77,IF(AD$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:AC88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A88,IF(AE$2=$A88,($B88/$B$80)*$B$77,IF(AE$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:AD88))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A88,IF(AF$2=$A88,($B88/$B$80)*$B$77,IF(AF$2<=$A88+$B$80-1,$B88/$B$80,$B88-SUM($C88:AE88))),0))","v":0},0]
[2030,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A89,IF(C$2=$A89,($B89/$B$80)*$B$77,IF(C$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM(B89:$C89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A89,IF(D$2=$A89,($B89/$B$80)*$B$77,IF(D$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM(C89:$C89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A89,IF(E$2=$A89,($B89/$B$80)*$B$77,IF(E$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:D89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A89,IF(F$2=$A89,($B89/$B$80)*$B$77,IF(F$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:E89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A89,IF(G$2=$A89,($B89/$B$80)*$B$77,IF(G$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:F89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A89,IF(H$2=$A89,($B89/$B$80)*$B$77,IF(H$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:G89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A89,IF(I$2=$A89,($B89/$B$80)*$B$77,IF(I$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:H89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A89,IF(J$2=$A89,($B89/$B$80)*$B$77,IF(J$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:I89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A89,IF(K$2=$A89,($B89/$B$80)*$B$77,IF(K$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:J89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A89,IF(L$2=$A89,($B89/$B$80)*$B$77,IF(L$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:K89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A89,IF(M$2=$A89,($B89/$B$80)*$B$77,IF(M$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:L89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A89,IF(N$2=$A89,($B89/$B$80)*$B$77,IF(N$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:M89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A89,IF(O$2=$A89,($B89/$B$80)*$B$77,IF(O$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:N89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A89,IF(P$2=$A89,($B89/$B$80)*$B$77,IF(P$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:O89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A89,IF(Q$2=$A89,($B89/$B$80)*$B$77,IF(Q$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:P89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A89,IF(R$2=$A89,($B89/$B$80)*$B$77,IF(R$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:Q89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A89,IF(S$2=$A89,($B89/$B$80)*$B$77,IF(S$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:R89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A89,IF(T$2=$A89,($B89/$B$80)*$B$77,IF(T$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:S89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A89,IF(U$2=$A89,($B89/$B$80)*$B$77,IF(U$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:T89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A89,IF(V$2=$A89,($B89/$B$80)*$B$77,IF(V$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:U89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A89,IF(W$2=$A89,($B89/$B$80)*$B$77,IF(W$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:V89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A89,IF(X$2=$A89,($B89/$B$80)*$B$77,IF(X$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:W89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A89,IF(Y$2=$A89,($B89/$B$80)*$B$77,IF(Y$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:X89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A89,IF(Z$2=$A89,($B89/$B$80)*$B$77,IF(Z$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:Y89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A89,IF(AA$2=$A89,($B89/$B$80)*$B$77,IF(AA$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:Z89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A89,IF(AB$2=$A89,($B89/$B$80)*$B$77,IF(AB$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:AA89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A89,IF(AC$2=$A89,($B89/$B$80)*$B$77,IF(AC$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:AB89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A89,IF(AD$2=$A89,($B89/$B$80)*$B$77,IF(AD$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:AC89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A89,IF(AE$2=$A89,($B89/$B$80)*$B$77,IF(AE$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:AD89))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A89,IF(AF$2=$A89,($B89/$B$80)*$B$77,IF(AF$2<=$A89+$B$80-1,$B89/$B$80,$B89-SUM($C89:AE89))),0))","v":0},0]
[2031,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A90,IF(C$2=$A90,($B90/$B$80)*$B$77,IF(C$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM(B90:$C90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A90,IF(D$2=$A90,($B90/$B$80)*$B$77,IF(D$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM(C90:$C90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A90,IF(E$2=$A90,($B90/$B$80)*$B$77,IF(E$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:D90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A90,IF(F$2=$A90,($B90/$B$80)*$B$77,IF(F$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:E90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A90,IF(G$2=$A90,($B90/$B$80)*$B$77,IF(G$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:F90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A90,IF(H$2=$A90,($B90/$B$80)*$B$77,IF(H$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:G90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A90,IF(I$2=$A90,($B90/$B$80)*$B$77,IF(I$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:H90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A90,IF(J$2=$A90,($B90/$B$80)*$B$77,IF(J$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:I90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A90,IF(K$2=$A90,($B90/$B$80)*$B$77,IF(K$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:J90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A90,IF(L$2=$A90,($B90/$B$80)*$B$77,IF(L$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:K90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A90,IF(M$2=$A90,($B90/$B$80)*$B$77,IF(M$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:L90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A90,IF(N$2=$A90,($B90/$B$80)*$B$77,IF(N$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:M90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A90,IF(O$2=$A90,($B90/$B$80)*$B$77,IF(O$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:N90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A90,IF(P$2=$A90,($B90/$B$80)*$B$77,IF(P$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:O90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A90,IF(Q$2=$A90,($B90/$B$80)*$B$77,IF(Q$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:P90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A90,IF(R$2=$A90,($B90/$B$80)*$B$77,IF(R$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:Q90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A90,IF(S$2=$A90,($B90/$B$80)*$B$77,IF(S$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:R90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A90,IF(T$2=$A90,($B90/$B$80)*$B$77,IF(T$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:S90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A90,IF(U$2=$A90,($B90/$B$80)*$B$77,IF(U$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:T90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A90,IF(V$2=$A90,($B90/$B$80)*$B$77,IF(V$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:U90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A90,IF(W$2=$A90,($B90/$B$80)*$B$77,IF(W$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:V90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A90,IF(X$2=$A90,($B90/$B$80)*$B$77,IF(X$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:W90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A90,IF(Y$2=$A90,($B90/$B$80)*$B$77,IF(Y$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:X90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A90,IF(Z$2=$A90,($B90/$B$80)*$B$77,IF(Z$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:Y90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A90,IF(AA$2=$A90,($B90/$B$80)*$B$77,IF(AA$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:Z90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A90,IF(AB$2=$A90,($B90/$B$80)*$B$77,IF(AB$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:AA90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A90,IF(AC$2=$A90,($B90/$B$80)*$B$77,IF(AC$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:AB90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A90,IF(AD$2=$A90,($B90/$B$80)*$B$77,IF(AD$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:AC90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A90,IF(AE$2=$A90,($B90/$B$80)*$B$77,IF(AE$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:AD90))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A90,IF(AF$2=$A90,($B90/$B$80)*$B$77,IF(AF$2<=$A90+$B$80-1,$B90/$B$80,$B90-SUM($C90:AE90))),0))","v":0},0]
[2032,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A91,IF(C$2=$A91,($B91/$B$80)*$B$77,IF(C$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM(B91:$C91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A91,IF(D$2=$A91,($B91/$B$80)*$B$77,IF(D$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM(C91:$C91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A91,IF(E$2=$A91,($B91/$B$80)*$B$77,IF(E$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:D91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A91,IF(F$2=$A91,($B91/$B$80)*$B$77,IF(F$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:E91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A91,IF(G$2=$A91,($B91/$B$80)*$B$77,IF(G$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:F91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A91,IF(H$2=$A91,($B91/$B$80)*$B$77,IF(H$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:G91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A91,IF(I$2=$A91,($B91/$B$80)*$B$77,IF(I$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:H91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A91,IF(J$2=$A91,($B91/$B$80)*$B$77,IF(J$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:I91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A91,IF(K$2=$A91,($B91/$B$80)*$B$77,IF(K$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:J91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A91,IF(L$2=$A91,($B91/$B$80)*$B$77,IF(L$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:K91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A91,IF(M$2=$A91,($B91/$B$80)*$B$77,IF(M$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:L91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A91,IF(N$2=$A91,($B91/$B$80)*$B$77,IF(N$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:M91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A91,IF(O$2=$A91,($B91/$B$80)*$B$77,IF(O$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:N91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A91,IF(P$2=$A91,($B91/$B$80)*$B$77,IF(P$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:O91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A91,IF(Q$2=$A91,($B91/$B$80)*$B$77,IF(Q$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:P91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A91,IF(R$2=$A91,($B91/$B$80)*$B$77,IF(R$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:Q91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A91,IF(S$2=$A91,($B91/$B$80)*$B$77,IF(S$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:R91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A91,IF(T$2=$A91,($B91/$B$80)*$B$77,IF(T$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:S91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A91,IF(U$2=$A91,($B91/$B$80)*$B$77,IF(U$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:T91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A91,IF(V$2=$A91,($B91/$B$80)*$B$77,IF(V$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:U91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A91,IF(W$2=$A91,($B91/$B$80)*$B$77,IF(W$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:V91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A91,IF(X$2=$A91,($B91/$B$80)*$B$77,IF(X$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:W91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A91,IF(Y$2=$A91,($B91/$B$80)*$B$77,IF(Y$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:X91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A91,IF(Z$2=$A91,($B91/$B$80)*$B$77,IF(Z$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:Y91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A91,IF(AA$2=$A91,($B91/$B$80)*$B$77,IF(AA$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:Z91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A91,IF(AB$2=$A91,($B91/$B$80)*$B$77,IF(AB$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:AA91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A91,IF(AC$2=$A91,($B91/$B$80)*$B$77,IF(AC$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:AB91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A91,IF(AD$2=$A91,($B91/$B$80)*$B$77,IF(AD$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:AC91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A91,IF(AE$2=$A91,($B91/$B$80)*$B$77,IF(AE$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:AD91))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A91,IF(AF$2=$A91,($B91/$B$80)*$B$77,IF(AF$2<=$A91+$B$80-1,$B91/$B$80,$B91-SUM($C91:AE91))),0))","v":0},0]
[2033,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A92,IF(C$2=$A92,($B92/$B$80)*$B$77,IF(C$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM(B92:$C92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A92,IF(D$2=$A92,($B92/$B$80)*$B$77,IF(D$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM(C92:$C92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A92,IF(E$2=$A92,($B92/$B$80)*$B$77,IF(E$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:D92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A92,IF(F$2=$A92,($B92/$B$80)*$B$77,IF(F$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:E92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A92,IF(G$2=$A92,($B92/$B$80)*$B$77,IF(G$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:F92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A92,IF(H$2=$A92,($B92/$B$80)*$B$77,IF(H$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:G92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A92,IF(I$2=$A92,($B92/$B$80)*$B$77,IF(I$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:H92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A92,IF(J$2=$A92,($B92/$B$80)*$B$77,IF(J$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:I92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A92,IF(K$2=$A92,($B92/$B$80)*$B$77,IF(K$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:J92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A92,IF(L$2=$A92,($B92/$B$80)*$B$77,IF(L$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:K92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A92,IF(M$2=$A92,($B92/$B$80)*$B$77,IF(M$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:L92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A92,IF(N$2=$A92,($B92/$B$80)*$B$77,IF(N$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:M92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A92,IF(O$2=$A92,($B92/$B$80)*$B$77,IF(O$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:N92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A92,IF(P$2=$A92,($B92/$B$80)*$B$77,IF(P$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:O92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A92,IF(Q$2=$A92,($B92/$B$80)*$B$77,IF(Q$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:P92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A92,IF(R$2=$A92,($B92/$B$80)*$B$77,IF(R$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:Q92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A92,IF(S$2=$A92,($B92/$B$80)*$B$77,IF(S$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:R92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A92,IF(T$2=$A92,($B92/$B$80)*$B$77,IF(T$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:S92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A92,IF(U$2=$A92,($B92/$B$80)*$B$77,IF(U$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:T92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A92,IF(V$2=$A92,($B92/$B$80)*$B$77,IF(V$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:U92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A92,IF(W$2=$A92,($B92/$B$80)*$B$77,IF(W$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:V92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A92,IF(X$2=$A92,($B92/$B$80)*$B$77,IF(X$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:W92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A92,IF(Y$2=$A92,($B92/$B$80)*$B$77,IF(Y$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:X92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A92,IF(Z$2=$A92,($B92/$B$80)*$B$77,IF(Z$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:Y92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A92,IF(AA$2=$A92,($B92/$B$80)*$B$77,IF(AA$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:Z92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A92,IF(AB$2=$A92,($B92/$B$80)*$B$77,IF(AB$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:AA92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A92,IF(AC$2=$A92,($B92/$B$80)*$B$77,IF(AC$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:AB92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A92,IF(AD$2=$A92,($B92/$B$80)*$B$77,IF(AD$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:AC92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A92,IF(AE$2=$A92,($B92/$B$80)*$B$77,IF(AE$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:AD92))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A92,IF(AF$2=$A92,($B92/$B$80)*$B$77,IF(AF$2<=$A92+$B$80-1,$B92/$B$80,$B92-SUM($C92:AE92))),0))","v":0},0]
[2034,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A93,IF(C$2=$A93,($B93/$B$80)*$B$77,IF(C$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM(B93:$C93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A93,IF(D$2=$A93,($B93/$B$80)*$B$77,IF(D$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM(C93:$C93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A93,IF(E$2=$A93,($B93/$B$80)*$B$77,IF(E$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:D93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A93,IF(F$2=$A93,($B93/$B$80)*$B$77,IF(F$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:E93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A93,IF(G$2=$A93,($B93/$B$80)*$B$77,IF(G$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:F93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A93,IF(H$2=$A93,($B93/$B$80)*$B$77,IF(H$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:G93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A93,IF(I$2=$A93,($B93/$B$80)*$B$77,IF(I$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:H93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A93,IF(J$2=$A93,($B93/$B$80)*$B$77,IF(J$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:I93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A93,IF(K$2=$A93,($B93/$B$80)*$B$77,IF(K$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:J93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A93,IF(L$2=$A93,($B93/$B$80)*$B$77,IF(L$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:K93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A93,IF(M$2=$A93,($B93/$B$80)*$B$77,IF(M$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:L93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A93,IF(N$2=$A93,($B93/$B$80)*$B$77,IF(N$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:M93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A93,IF(O$2=$A93,($B93/$B$80)*$B$77,IF(O$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:N93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A93,IF(P$2=$A93,($B93/$B$80)*$B$77,IF(P$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:O93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A93,IF(Q$2=$A93,($B93/$B$80)*$B$77,IF(Q$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:P93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A93,IF(R$2=$A93,($B93/$B$80)*$B$77,IF(R$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:Q93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A93,IF(S$2=$A93,($B93/$B$80)*$B$77,IF(S$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:R93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A93,IF(T$2=$A93,($B93/$B$80)*$B$77,IF(T$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:S93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A93,IF(U$2=$A93,($B93/$B$80)*$B$77,IF(U$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:T93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A93,IF(V$2=$A93,($B93/$B$80)*$B$77,IF(V$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:U93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A93,IF(W$2=$A93,($B93/$B$80)*$B$77,IF(W$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:V93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A93,IF(X$2=$A93,($B93/$B$80)*$B$77,IF(X$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:W93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A93,IF(Y$2=$A93,($B93/$B$80)*$B$77,IF(Y$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:X93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A93,IF(Z$2=$A93,($B93/$B$80)*$B$77,IF(Z$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:Y93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A93,IF(AA$2=$A93,($B93/$B$80)*$B$77,IF(AA$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:Z93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A93,IF(AB$2=$A93,($B93/$B$80)*$B$77,IF(AB$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:AA93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A93,IF(AC$2=$A93,($B93/$B$80)*$B$77,IF(AC$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:AB93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A93,IF(AD$2=$A93,($B93/$B$80)*$B$77,IF(AD$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:AC93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A93,IF(AE$2=$A93,($B93/$B$80)*$B$77,IF(AE$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:AD93))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A93,IF(AF$2=$A93,($B93/$B$80)*$B$77,IF(AF$2<=$A93+$B$80-1,$B93/$B$80,$B93-SUM($C93:AE93))),0))","v":0},0]
[2035,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A94,IF(C$2=$A94,($B94/$B$80)*$B$77,IF(C$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM(B94:$C94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A94,IF(D$2=$A94,($B94/$B$80)*$B$77,IF(D$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM(C94:$C94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A94,IF(E$2=$A94,($B94/$B$80)*$B$77,IF(E$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:D94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A94,IF(F$2=$A94,($B94/$B$80)*$B$77,IF(F$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:E94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A94,IF(G$2=$A94,($B94/$B$80)*$B$77,IF(G$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:F94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A94,IF(H$2=$A94,($B94/$B$80)*$B$77,IF(H$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:G94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A94,IF(I$2=$A94,($B94/$B$80)*$B$77,IF(I$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:H94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A94,IF(J$2=$A94,($B94/$B$80)*$B$77,IF(J$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:I94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A94,IF(K$2=$A94,($B94/$B$80)*$B$77,IF(K$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:J94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A94,IF(L$2=$A94,($B94/$B$80)*$B$77,IF(L$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:K94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A94,IF(M$2=$A94,($B94/$B$80)*$B$77,IF(M$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:L94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A94,IF(N$2=$A94,($B94/$B$80)*$B$77,IF(N$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:M94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A94,IF(O$2=$A94,($B94/$B$80)*$B$77,IF(O$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:N94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A94,IF(P$2=$A94,($B94/$B$80)*$B$77,IF(P$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:O94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A94,IF(Q$2=$A94,($B94/$B$80)*$B$77,IF(Q$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:P94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A94,IF(R$2=$A94,($B94/$B$80)*$B$77,IF(R$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:Q94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A94,IF(S$2=$A94,($B94/$B$80)*$B$77,IF(S$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:R94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A94,IF(T$2=$A94,($B94/$B$80)*$B$77,IF(T$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:S94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A94,IF(U$2=$A94,($B94/$B$80)*$B$77,IF(U$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:T94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A94,IF(V$2=$A94,($B94/$B$80)*$B$77,IF(V$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:U94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A94,IF(W$2=$A94,($B94/$B$80)*$B$77,IF(W$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:V94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A94,IF(X$2=$A94,($B94/$B$80)*$B$77,IF(X$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:W94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A94,IF(Y$2=$A94,($B94/$B$80)*$B$77,IF(Y$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:X94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A94,IF(Z$2=$A94,($B94/$B$80)*$B$77,IF(Z$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:Y94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A94,IF(AA$2=$A94,($B94/$B$80)*$B$77,IF(AA$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:Z94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A94,IF(AB$2=$A94,($B94/$B$80)*$B$77,IF(AB$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:AA94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A94,IF(AC$2=$A94,($B94/$B$80)*$B$77,IF(AC$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:AB94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A94,IF(AD$2=$A94,($B94/$B$80)*$B$77,IF(AD$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:AC94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A94,IF(AE$2=$A94,($B94/$B$80)*$B$77,IF(AE$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:AD94))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A94,IF(AF$2=$A94,($B94/$B$80)*$B$77,IF(AF$2<=$A94+$B$80-1,$B94/$B$80,$B94-SUM($C94:AE94))),0))","v":0},0]
[2036,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A95,IF(C$2=$A95,($B95/$B$80)*$B$77,IF(C$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM(B95:$C95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A95,IF(D$2=$A95,($B95/$B$80)*$B$77,IF(D$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM(C95:$C95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A95,IF(E$2=$A95,($B95/$B$80)*$B$77,IF(E$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:D95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A95,IF(F$2=$A95,($B95/$B$80)*$B$77,IF(F$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:E95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A95,IF(G$2=$A95,($B95/$B$80)*$B$77,IF(G$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:F95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A95,IF(H$2=$A95,($B95/$B$80)*$B$77,IF(H$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:G95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A95,IF(I$2=$A95,($B95/$B$80)*$B$77,IF(I$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:H95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A95,IF(J$2=$A95,($B95/$B$80)*$B$77,IF(J$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:I95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A95,IF(K$2=$A95,($B95/$B$80)*$B$77,IF(K$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:J95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A95,IF(L$2=$A95,($B95/$B$80)*$B$77,IF(L$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:K95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A95,IF(M$2=$A95,($B95/$B$80)*$B$77,IF(M$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:L95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A95,IF(N$2=$A95,($B95/$B$80)*$B$77,IF(N$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:M95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A95,IF(O$2=$A95,($B95/$B$80)*$B$77,IF(O$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:N95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A95,IF(P$2=$A95,($B95/$B$80)*$B$77,IF(P$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:O95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A95,IF(Q$2=$A95,($B95/$B$80)*$B$77,IF(Q$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:P95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A95,IF(R$2=$A95,($B95/$B$80)*$B$77,IF(R$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:Q95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A95,IF(S$2=$A95,($B95/$B$80)*$B$77,IF(S$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:R95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A95,IF(T$2=$A95,($B95/$B$80)*$B$77,IF(T$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:S95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A95,IF(U$2=$A95,($B95/$B$80)*$B$77,IF(U$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:T95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A95,IF(V$2=$A95,($B95/$B$80)*$B$77,IF(V$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:U95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A95,IF(W$2=$A95,($B95/$B$80)*$B$77,IF(W$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:V95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A95,IF(X$2=$A95,($B95/$B$80)*$B$77,IF(X$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:W95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A95,IF(Y$2=$A95,($B95/$B$80)*$B$77,IF(Y$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:X95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A95,IF(Z$2=$A95,($B95/$B$80)*$B$77,IF(Z$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:Y95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A95,IF(AA$2=$A95,($B95/$B$80)*$B$77,IF(AA$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:Z95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A95,IF(AB$2=$A95,($B95/$B$80)*$B$77,IF(AB$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:AA95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A95,IF(AC$2=$A95,($B95/$B$80)*$B$77,IF(AC$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:AB95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A95,IF(AD$2=$A95,($B95/$B$80)*$B$77,IF(AD$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:AC95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A95,IF(AE$2=$A95,($B95/$B$80)*$B$77,IF(AE$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:AD95))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A95,IF(AF$2=$A95,($B95/$B$80)*$B$77,IF(AF$2<=$A95+$B$80-1,$B95/$B$80,$B95-SUM($C95:AE95))),0))","v":0},0]
[2037,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A96,IF(C$2=$A96,($B96/$B$80)*$B$77,IF(C$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM(B96:$C96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A96,IF(D$2=$A96,($B96/$B$80)*$B$77,IF(D$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM(C96:$C96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A96,IF(E$2=$A96,($B96/$B$80)*$B$77,IF(E$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:D96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A96,IF(F$2=$A96,($B96/$B$80)*$B$77,IF(F$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:E96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A96,IF(G$2=$A96,($B96/$B$80)*$B$77,IF(G$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:F96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A96,IF(H$2=$A96,($B96/$B$80)*$B$77,IF(H$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:G96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A96,IF(I$2=$A96,($B96/$B$80)*$B$77,IF(I$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:H96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A96,IF(J$2=$A96,($B96/$B$80)*$B$77,IF(J$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:I96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A96,IF(K$2=$A96,($B96/$B$80)*$B$77,IF(K$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:J96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A96,IF(L$2=$A96,($B96/$B$80)*$B$77,IF(L$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:K96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A96,IF(M$2=$A96,($B96/$B$80)*$B$77,IF(M$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:L96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A96,IF(N$2=$A96,($B96/$B$80)*$B$77,IF(N$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:M96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A96,IF(O$2=$A96,($B96/$B$80)*$B$77,IF(O$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:N96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A96,IF(P$2=$A96,($B96/$B$80)*$B$77,IF(P$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:O96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A96,IF(Q$2=$A96,($B96/$B$80)*$B$77,IF(Q$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:P96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A96,IF(R$2=$A96,($B96/$B$80)*$B$77,IF(R$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:Q96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A96,IF(S$2=$A96,($B96/$B$80)*$B$77,IF(S$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:R96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A96,IF(T$2=$A96,($B96/$B$80)*$B$77,IF(T$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:S96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A96,IF(U$2=$A96,($B96/$B$80)*$B$77,IF(U$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:T96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A96,IF(V$2=$A96,($B96/$B$80)*$B$77,IF(V$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:U96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A96,IF(W$2=$A96,($B96/$B$80)*$B$77,IF(W$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:V96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A96,IF(X$2=$A96,($B96/$B$80)*$B$77,IF(X$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:W96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A96,IF(Y$2=$A96,($B96/$B$80)*$B$77,IF(Y$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:X96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A96,IF(Z$2=$A96,($B96/$B$80)*$B$77,IF(Z$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:Y96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A96,IF(AA$2=$A96,($B96/$B$80)*$B$77,IF(AA$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:Z96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A96,IF(AB$2=$A96,($B96/$B$80)*$B$77,IF(AB$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:AA96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A96,IF(AC$2=$A96,($B96/$B$80)*$B$77,IF(AC$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:AB96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A96,IF(AD$2=$A96,($B96/$B$80)*$B$77,IF(AD$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:AC96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A96,IF(AE$2=$A96,($B96/$B$80)*$B$77,IF(AE$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:AD96))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A96,IF(AF$2=$A96,($B96/$B$80)*$B$77,IF(AF$2<=$A96+$B$80-1,$B96/$B$80,$B96-SUM($C96:AE96))),0))","v":0},0]
[2038,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A97,IF(C$2=$A97,($B97/$B$80)*$B$77,IF(C$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM(B97:$C97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A97,IF(D$2=$A97,($B97/$B$80)*$B$77,IF(D$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM(C97:$C97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A97,IF(E$2=$A97,($B97/$B$80)*$B$77,IF(E$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:D97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A97,IF(F$2=$A97,($B97/$B$80)*$B$77,IF(F$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:E97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A97,IF(G$2=$A97,($B97/$B$80)*$B$77,IF(G$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:F97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A97,IF(H$2=$A97,($B97/$B$80)*$B$77,IF(H$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:G97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A97,IF(I$2=$A97,($B97/$B$80)*$B$77,IF(I$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:H97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A97,IF(J$2=$A97,($B97/$B$80)*$B$77,IF(J$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:I97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A97,IF(K$2=$A97,($B97/$B$80)*$B$77,IF(K$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:J97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A97,IF(L$2=$A97,($B97/$B$80)*$B$77,IF(L$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:K97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A97,IF(M$2=$A97,($B97/$B$80)*$B$77,IF(M$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:L97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A97,IF(N$2=$A97,($B97/$B$80)*$B$77,IF(N$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:M97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A97,IF(O$2=$A97,($B97/$B$80)*$B$77,IF(O$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:N97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A97,IF(P$2=$A97,($B97/$B$80)*$B$77,IF(P$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:O97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A97,IF(Q$2=$A97,($B97/$B$80)*$B$77,IF(Q$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:P97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A97,IF(R$2=$A97,($B97/$B$80)*$B$77,IF(R$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:Q97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A97,IF(S$2=$A97,($B97/$B$80)*$B$77,IF(S$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:R97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A97,IF(T$2=$A97,($B97/$B$80)*$B$77,IF(T$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:S97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A97,IF(U$2=$A97,($B97/$B$80)*$B$77,IF(U$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:T97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A97,IF(V$2=$A97,($B97/$B$80)*$B$77,IF(V$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:U97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A97,IF(W$2=$A97,($B97/$B$80)*$B$77,IF(W$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:V97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A97,IF(X$2=$A97,($B97/$B$80)*$B$77,IF(X$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:W97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A97,IF(Y$2=$A97,($B97/$B$80)*$B$77,IF(Y$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:X97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A97,IF(Z$2=$A97,($B97/$B$80)*$B$77,IF(Z$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:Y97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A97,IF(AA$2=$A97,($B97/$B$80)*$B$77,IF(AA$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:Z97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A97,IF(AB$2=$A97,($B97/$B$80)*$B$77,IF(AB$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:AA97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A97,IF(AC$2=$A97,($B97/$B$80)*$B$77,IF(AC$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:AB97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A97,IF(AD$2=$A97,($B97/$B$80)*$B$77,IF(AD$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:AC97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A97,IF(AE$2=$A97,($B97/$B$80)*$B$77,IF(AE$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:AD97))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A97,IF(AF$2=$A97,($B97/$B$80)*$B$77,IF(AF$2<=$A97+$B$80-1,$B97/$B$80,$B97-SUM($C97:AE97))),0))","v":0},0]
[2039,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A98,IF(C$2=$A98,($B98/$B$80)*$B$77,IF(C$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM(B98:$C98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A98,IF(D$2=$A98,($B98/$B$80)*$B$77,IF(D$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM(C98:$C98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A98,IF(E$2=$A98,($B98/$B$80)*$B$77,IF(E$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:D98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A98,IF(F$2=$A98,($B98/$B$80)*$B$77,IF(F$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:E98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A98,IF(G$2=$A98,($B98/$B$80)*$B$77,IF(G$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:F98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A98,IF(H$2=$A98,($B98/$B$80)*$B$77,IF(H$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:G98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A98,IF(I$2=$A98,($B98/$B$80)*$B$77,IF(I$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:H98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A98,IF(J$2=$A98,($B98/$B$80)*$B$77,IF(J$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:I98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A98,IF(K$2=$A98,($B98/$B$80)*$B$77,IF(K$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:J98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A98,IF(L$2=$A98,($B98/$B$80)*$B$77,IF(L$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:K98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A98,IF(M$2=$A98,($B98/$B$80)*$B$77,IF(M$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:L98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A98,IF(N$2=$A98,($B98/$B$80)*$B$77,IF(N$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:M98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A98,IF(O$2=$A98,($B98/$B$80)*$B$77,IF(O$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:N98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A98,IF(P$2=$A98,($B98/$B$80)*$B$77,IF(P$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:O98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A98,IF(Q$2=$A98,($B98/$B$80)*$B$77,IF(Q$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:P98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A98,IF(R$2=$A98,($B98/$B$80)*$B$77,IF(R$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:Q98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A98,IF(S$2=$A98,($B98/$B$80)*$B$77,IF(S$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:R98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A98,IF(T$2=$A98,($B98/$B$80)*$B$77,IF(T$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:S98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A98,IF(U$2=$A98,($B98/$B$80)*$B$77,IF(U$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:T98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A98,IF(V$2=$A98,($B98/$B$80)*$B$77,IF(V$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:U98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A98,IF(W$2=$A98,($B98/$B$80)*$B$77,IF(W$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:V98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A98,IF(X$2=$A98,($B98/$B$80)*$B$77,IF(X$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:W98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A98,IF(Y$2=$A98,($B98/$B$80)*$B$77,IF(Y$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:X98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A98,IF(Z$2=$A98,($B98/$B$80)*$B$77,IF(Z$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:Y98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A98,IF(AA$2=$A98,($B98/$B$80)*$B$77,IF(AA$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:Z98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A98,IF(AB$2=$A98,($B98/$B$80)*$B$77,IF(AB$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:AA98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A98,IF(AC$2=$A98,($B98/$B$80)*$B$77,IF(AC$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:AB98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A98,IF(AD$2=$A98,($B98/$B$80)*$B$77,IF(AD$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:AC98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A98,IF(AE$2=$A98,($B98/$B$80)*$B$77,IF(AE$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:AD98))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A98,IF(AF$2=$A98,($B98/$B$80)*$B$77,IF(AF$2<=$A98+$B$80-1,$B98/$B$80,$B98-SUM($C98:AE98))),0))","v":0},0]
[2040,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A99,IF(C$2=$A99,($B99/$B$80)*$B$77,IF(C$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM(B99:$C99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A99,IF(D$2=$A99,($B99/$B$80)*$B$77,IF(D$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM(C99:$C99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A99,IF(E$2=$A99,($B99/$B$80)*$B$77,IF(E$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:D99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A99,IF(F$2=$A99,($B99/$B$80)*$B$77,IF(F$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:E99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A99,IF(G$2=$A99,($B99/$B$80)*$B$77,IF(G$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:F99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A99,IF(H$2=$A99,($B99/$B$80)*$B$77,IF(H$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:G99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A99,IF(I$2=$A99,($B99/$B$80)*$B$77,IF(I$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:H99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A99,IF(J$2=$A99,($B99/$B$80)*$B$77,IF(J$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:I99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A99,IF(K$2=$A99,($B99/$B$80)*$B$77,IF(K$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:J99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A99,IF(L$2=$A99,($B99/$B$80)*$B$77,IF(L$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:K99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A99,IF(M$2=$A99,($B99/$B$80)*$B$77,IF(M$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:L99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A99,IF(N$2=$A99,($B99/$B$80)*$B$77,IF(N$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:M99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A99,IF(O$2=$A99,($B99/$B$80)*$B$77,IF(O$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:N99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A99,IF(P$2=$A99,($B99/$B$80)*$B$77,IF(P$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:O99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A99,IF(Q$2=$A99,($B99/$B$80)*$B$77,IF(Q$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:P99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A99,IF(R$2=$A99,($B99/$B$80)*$B$77,IF(R$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:Q99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A99,IF(S$2=$A99,($B99/$B$80)*$B$77,IF(S$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:R99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A99,IF(T$2=$A99,($B99/$B$80)*$B$77,IF(T$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:S99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A99,IF(U$2=$A99,($B99/$B$80)*$B$77,IF(U$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:T99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A99,IF(V$2=$A99,($B99/$B$80)*$B$77,IF(V$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:U99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A99,IF(W$2=$A99,($B99/$B$80)*$B$77,IF(W$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:V99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A99,IF(X$2=$A99,($B99/$B$80)*$B$77,IF(X$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:W99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A99,IF(Y$2=$A99,($B99/$B$80)*$B$77,IF(Y$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:X99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A99,IF(Z$2=$A99,($B99/$B$80)*$B$77,IF(Z$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:Y99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A99,IF(AA$2=$A99,($B99/$B$80)*$B$77,IF(AA$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:Z99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A99,IF(AB$2=$A99,($B99/$B$80)*$B$77,IF(AB$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:AA99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A99,IF(AC$2=$A99,($B99/$B$80)*$B$77,IF(AC$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:AB99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A99,IF(AD$2=$A99,($B99/$B$80)*$B$77,IF(AD$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:AC99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A99,IF(AE$2=$A99,($B99/$B$80)*$B$77,IF(AE$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:AD99))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A99,IF(AF$2=$A99,($B99/$B$80)*$B$77,IF(AF$2<=$A99+$B$80-1,$B99/$B$80,$B99-SUM($C99:AE99))),0))","v":0},0]
[2041,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A100,IF(C$2=$A100,($B100/$B$80)*$B$77,IF(C$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM(B100:$C100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A100,IF(D$2=$A100,($B100/$B$80)*$B$77,IF(D$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM(C100:$C100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A100,IF(E$2=$A100,($B100/$B$80)*$B$77,IF(E$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:D100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A100,IF(F$2=$A100,($B100/$B$80)*$B$77,IF(F$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:E100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A100,IF(G$2=$A100,($B100/$B$80)*$B$77,IF(G$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:F100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A100,IF(H$2=$A100,($B100/$B$80)*$B$77,IF(H$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:G100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A100,IF(I$2=$A100,($B100/$B$80)*$B$77,IF(I$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:H100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A100,IF(J$2=$A100,($B100/$B$80)*$B$77,IF(J$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:I100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A100,IF(K$2=$A100,($B100/$B$80)*$B$77,IF(K$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:J100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A100,IF(L$2=$A100,($B100/$B$80)*$B$77,IF(L$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:K100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A100,IF(M$2=$A100,($B100/$B$80)*$B$77,IF(M$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:L100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A100,IF(N$2=$A100,($B100/$B$80)*$B$77,IF(N$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:M100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A100,IF(O$2=$A100,($B100/$B$80)*$B$77,IF(O$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:N100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A100,IF(P$2=$A100,($B100/$B$80)*$B$77,IF(P$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:O100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A100,IF(Q$2=$A100,($B100/$B$80)*$B$77,IF(Q$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:P100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A100,IF(R$2=$A100,($B100/$B$80)*$B$77,IF(R$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:Q100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A100,IF(S$2=$A100,($B100/$B$80)*$B$77,IF(S$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:R100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A100,IF(T$2=$A100,($B100/$B$80)*$B$77,IF(T$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:S100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A100,IF(U$2=$A100,($B100/$B$80)*$B$77,IF(U$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:T100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A100,IF(V$2=$A100,($B100/$B$80)*$B$77,IF(V$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:U100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A100,IF(W$2=$A100,($B100/$B$80)*$B$77,IF(W$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:V100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A100,IF(X$2=$A100,($B100/$B$80)*$B$77,IF(X$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:W100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A100,IF(Y$2=$A100,($B100/$B$80)*$B$77,IF(Y$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:X100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A100,IF(Z$2=$A100,($B100/$B$80)*$B$77,IF(Z$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:Y100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A100,IF(AA$2=$A100,($B100/$B$80)*$B$77,IF(AA$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:Z100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A100,IF(AB$2=$A100,($B100/$B$80)*$B$77,IF(AB$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:AA100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A100,IF(AC$2=$A100,($B100/$B$80)*$B$77,IF(AC$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:AB100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A100,IF(AD$2=$A100,($B100/$B$80)*$B$77,IF(AD$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:AC100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A100,IF(AE$2=$A100,($B100/$B$80)*$B$77,IF(AE$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:AD100))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A100,IF(AF$2=$A100,($B100/$B$80)*$B$77,IF(AF$2<=$A100+$B$80-1,$B100/$B$80,$B100-SUM($C100:AE100))),0))","v":0},0]
[2042,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A101,IF(C$2=$A101,($B101/$B$80)*$B$77,IF(C$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM(B101:$C101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A101,IF(D$2=$A101,($B101/$B$80)*$B$77,IF(D$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM(C101:$C101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A101,IF(E$2=$A101,($B101/$B$80)*$B$77,IF(E$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:D101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A101,IF(F$2=$A101,($B101/$B$80)*$B$77,IF(F$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:E101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A101,IF(G$2=$A101,($B101/$B$80)*$B$77,IF(G$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:F101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A101,IF(H$2=$A101,($B101/$B$80)*$B$77,IF(H$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:G101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A101,IF(I$2=$A101,($B101/$B$80)*$B$77,IF(I$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:H101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A101,IF(J$2=$A101,($B101/$B$80)*$B$77,IF(J$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:I101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A101,IF(K$2=$A101,($B101/$B$80)*$B$77,IF(K$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:J101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A101,IF(L$2=$A101,($B101/$B$80)*$B$77,IF(L$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:K101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A101,IF(M$2=$A101,($B101/$B$80)*$B$77,IF(M$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:L101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A101,IF(N$2=$A101,($B101/$B$80)*$B$77,IF(N$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:M101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A101,IF(O$2=$A101,($B101/$B$80)*$B$77,IF(O$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:N101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A101,IF(P$2=$A101,($B101/$B$80)*$B$77,IF(P$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:O101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A101,IF(Q$2=$A101,($B101/$B$80)*$B$77,IF(Q$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:P101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A101,IF(R$2=$A101,($B101/$B$80)*$B$77,IF(R$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:Q101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A101,IF(S$2=$A101,($B101/$B$80)*$B$77,IF(S$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:R101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A101,IF(T$2=$A101,($B101/$B$80)*$B$77,IF(T$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:S101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A101,IF(U$2=$A101,($B101/$B$80)*$B$77,IF(U$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:T101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A101,IF(V$2=$A101,($B101/$B$80)*$B$77,IF(V$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:U101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A101,IF(W$2=$A101,($B101/$B$80)*$B$77,IF(W$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:V101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A101,IF(X$2=$A101,($B101/$B$80)*$B$77,IF(X$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:W101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A101,IF(Y$2=$A101,($B101/$B$80)*$B$77,IF(Y$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:X101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A101,IF(Z$2=$A101,($B101/$B$80)*$B$77,IF(Z$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:Y101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A101,IF(AA$2=$A101,($B101/$B$80)*$B$77,IF(AA$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:Z101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A101,IF(AB$2=$A101,($B101/$B$80)*$B$77,IF(AB$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:AA101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A101,IF(AC$2=$A101,($B101/$B$80)*$B$77,IF(AC$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:AB101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A101,IF(AD$2=$A101,($B101/$B$80)*$B$77,IF(AD$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:AC101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A101,IF(AE$2=$A101,($B101/$B$80)*$B$77,IF(AE$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:AD101))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A101,IF(AF$2=$A101,($B101/$B$80)*$B$77,IF(AF$2<=$A101+$B$80-1,$B101/$B$80,$B101-SUM($C101:AE101))),0))","v":0},0]
[2043,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A102,IF(C$2=$A102,($B102/$B$80)*$B$77,IF(C$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM(B102:$C102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A102,IF(D$2=$A102,($B102/$B$80)*$B$77,IF(D$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM(C102:$C102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A102,IF(E$2=$A102,($B102/$B$80)*$B$77,IF(E$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:D102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A102,IF(F$2=$A102,($B102/$B$80)*$B$77,IF(F$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:E102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A102,IF(G$2=$A102,($B102/$B$80)*$B$77,IF(G$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:F102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A102,IF(H$2=$A102,($B102/$B$80)*$B$77,IF(H$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:G102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A102,IF(I$2=$A102,($B102/$B$80)*$B$77,IF(I$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:H102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A102,IF(J$2=$A102,($B102/$B$80)*$B$77,IF(J$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:I102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A102,IF(K$2=$A102,($B102/$B$80)*$B$77,IF(K$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:J102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A102,IF(L$2=$A102,($B102/$B$80)*$B$77,IF(L$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:K102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A102,IF(M$2=$A102,($B102/$B$80)*$B$77,IF(M$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:L102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A102,IF(N$2=$A102,($B102/$B$80)*$B$77,IF(N$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:M102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A102,IF(O$2=$A102,($B102/$B$80)*$B$77,IF(O$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:N102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A102,IF(P$2=$A102,($B102/$B$80)*$B$77,IF(P$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:O102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A102,IF(Q$2=$A102,($B102/$B$80)*$B$77,IF(Q$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:P102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A102,IF(R$2=$A102,($B102/$B$80)*$B$77,IF(R$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:Q102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A102,IF(S$2=$A102,($B102/$B$80)*$B$77,IF(S$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:R102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A102,IF(T$2=$A102,($B102/$B$80)*$B$77,IF(T$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:S102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A102,IF(U$2=$A102,($B102/$B$80)*$B$77,IF(U$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:T102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A102,IF(V$2=$A102,($B102/$B$80)*$B$77,IF(V$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:U102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A102,IF(W$2=$A102,($B102/$B$80)*$B$77,IF(W$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:V102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A102,IF(X$2=$A102,($B102/$B$80)*$B$77,IF(X$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:W102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A102,IF(Y$2=$A102,($B102/$B$80)*$B$77,IF(Y$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:X102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A102,IF(Z$2=$A102,($B102/$B$80)*$B$77,IF(Z$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:Y102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A102,IF(AA$2=$A102,($B102/$B$80)*$B$77,IF(AA$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:Z102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A102,IF(AB$2=$A102,($B102/$B$80)*$B$77,IF(AB$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:AA102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A102,IF(AC$2=$A102,($B102/$B$80)*$B$77,IF(AC$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:AB102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A102,IF(AD$2=$A102,($B102/$B$80)*$B$77,IF(AD$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:AC102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A102,IF(AE$2=$A102,($B102/$B$80)*$B$77,IF(AE$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:AD102))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A102,IF(AF$2=$A102,($B102/$B$80)*$B$77,IF(AF$2<=$A102+$B$80-1,$B102/$B$80,$B102-SUM($C102:AE102))),0))","v":0},0]
[2044,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A103,IF(C$2=$A103,($B103/$B$80)*$B$77,IF(C$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM(B103:$C103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A103,IF(D$2=$A103,($B103/$B$80)*$B$77,IF(D$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM(C103:$C103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A103,IF(E$2=$A103,($B103/$B$80)*$B$77,IF(E$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:D103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A103,IF(F$2=$A103,($B103/$B$80)*$B$77,IF(F$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:E103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A103,IF(G$2=$A103,($B103/$B$80)*$B$77,IF(G$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:F103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A103,IF(H$2=$A103,($B103/$B$80)*$B$77,IF(H$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:G103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A103,IF(I$2=$A103,($B103/$B$80)*$B$77,IF(I$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:H103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A103,IF(J$2=$A103,($B103/$B$80)*$B$77,IF(J$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:I103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A103,IF(K$2=$A103,($B103/$B$80)*$B$77,IF(K$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:J103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A103,IF(L$2=$A103,($B103/$B$80)*$B$77,IF(L$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:K103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A103,IF(M$2=$A103,($B103/$B$80)*$B$77,IF(M$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:L103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A103,IF(N$2=$A103,($B103/$B$80)*$B$77,IF(N$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:M103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A103,IF(O$2=$A103,($B103/$B$80)*$B$77,IF(O$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:N103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A103,IF(P$2=$A103,($B103/$B$80)*$B$77,IF(P$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:O103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A103,IF(Q$2=$A103,($B103/$B$80)*$B$77,IF(Q$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:P103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A103,IF(R$2=$A103,($B103/$B$80)*$B$77,IF(R$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:Q103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A103,IF(S$2=$A103,($B103/$B$80)*$B$77,IF(S$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:R103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A103,IF(T$2=$A103,($B103/$B$80)*$B$77,IF(T$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:S103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A103,IF(U$2=$A103,($B103/$B$80)*$B$77,IF(U$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:T103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A103,IF(V$2=$A103,($B103/$B$80)*$B$77,IF(V$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:U103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A103,IF(W$2=$A103,($B103/$B$80)*$B$77,IF(W$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:V103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A103,IF(X$2=$A103,($B103/$B$80)*$B$77,IF(X$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:W103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A103,IF(Y$2=$A103,($B103/$B$80)*$B$77,IF(Y$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:X103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A103,IF(Z$2=$A103,($B103/$B$80)*$B$77,IF(Z$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:Y103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A103,IF(AA$2=$A103,($B103/$B$80)*$B$77,IF(AA$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:Z103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A103,IF(AB$2=$A103,($B103/$B$80)*$B$77,IF(AB$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:AA103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A103,IF(AC$2=$A103,($B103/$B$80)*$B$77,IF(AC$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:AB103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A103,IF(AD$2=$A103,($B103/$B$80)*$B$77,IF(AD$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:AC103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A103,IF(AE$2=$A103,($B103/$B$80)*$B$77,IF(AE$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:AD103))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A103,IF(AF$2=$A103,($B103/$B$80)*$B$77,IF(AF$2<=$A103+$B$80-1,$B103/$B$80,$B103-SUM($C103:AE103))),0))","v":0},0]
[2045,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A104,IF(C$2=$A104,($B104/$B$80)*$B$77,IF(C$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM(B104:$C104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A104,IF(D$2=$A104,($B104/$B$80)*$B$77,IF(D$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM(C104:$C104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A104,IF(E$2=$A104,($B104/$B$80)*$B$77,IF(E$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:D104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A104,IF(F$2=$A104,($B104/$B$80)*$B$77,IF(F$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:E104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A104,IF(G$2=$A104,($B104/$B$80)*$B$77,IF(G$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:F104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A104,IF(H$2=$A104,($B104/$B$80)*$B$77,IF(H$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:G104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A104,IF(I$2=$A104,($B104/$B$80)*$B$77,IF(I$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:H104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A104,IF(J$2=$A104,($B104/$B$80)*$B$77,IF(J$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:I104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A104,IF(K$2=$A104,($B104/$B$80)*$B$77,IF(K$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:J104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A104,IF(L$2=$A104,($B104/$B$80)*$B$77,IF(L$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:K104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A104,IF(M$2=$A104,($B104/$B$80)*$B$77,IF(M$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:L104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A104,IF(N$2=$A104,($B104/$B$80)*$B$77,IF(N$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:M104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A104,IF(O$2=$A104,($B104/$B$80)*$B$77,IF(O$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:N104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A104,IF(P$2=$A104,($B104/$B$80)*$B$77,IF(P$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:O104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A104,IF(Q$2=$A104,($B104/$B$80)*$B$77,IF(Q$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:P104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A104,IF(R$2=$A104,($B104/$B$80)*$B$77,IF(R$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:Q104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A104,IF(S$2=$A104,($B104/$B$80)*$B$77,IF(S$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:R104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A104,IF(T$2=$A104,($B104/$B$80)*$B$77,IF(T$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:S104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A104,IF(U$2=$A104,($B104/$B$80)*$B$77,IF(U$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:T104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A104,IF(V$2=$A104,($B104/$B$80)*$B$77,IF(V$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:U104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A104,IF(W$2=$A104,($B104/$B$80)*$B$77,IF(W$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:V104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A104,IF(X$2=$A104,($B104/$B$80)*$B$77,IF(X$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:W104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A104,IF(Y$2=$A104,($B104/$B$80)*$B$77,IF(Y$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:X104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A104,IF(Z$2=$A104,($B104/$B$80)*$B$77,IF(Z$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:Y104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A104,IF(AA$2=$A104,($B104/$B$80)*$B$77,IF(AA$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:Z104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A104,IF(AB$2=$A104,($B104/$B$80)*$B$77,IF(AB$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:AA104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A104,IF(AC$2=$A104,($B104/$B$80)*$B$77,IF(AC$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:AB104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A104,IF(AD$2=$A104,($B104/$B$80)*$B$77,IF(AD$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:AC104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A104,IF(AE$2=$A104,($B104/$B$80)*$B$77,IF(AE$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:AD104))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A104,IF(AF$2=$A104,($B104/$B$80)*$B$77,IF(AF$2<=$A104+$B$80-1,$B104/$B$80,$B104-SUM($C104:AE104))),0))","v":0},0]
[2046,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A105,IF(C$2=$A105,($B105/$B$80)*$B$77,IF(C$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM(B105:$C105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A105,IF(D$2=$A105,($B105/$B$80)*$B$77,IF(D$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM(C105:$C105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A105,IF(E$2=$A105,($B105/$B$80)*$B$77,IF(E$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:D105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A105,IF(F$2=$A105,($B105/$B$80)*$B$77,IF(F$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:E105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A105,IF(G$2=$A105,($B105/$B$80)*$B$77,IF(G$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:F105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A105,IF(H$2=$A105,($B105/$B$80)*$B$77,IF(H$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:G105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A105,IF(I$2=$A105,($B105/$B$80)*$B$77,IF(I$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:H105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A105,IF(J$2=$A105,($B105/$B$80)*$B$77,IF(J$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:I105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A105,IF(K$2=$A105,($B105/$B$80)*$B$77,IF(K$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:J105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A105,IF(L$2=$A105,($B105/$B$80)*$B$77,IF(L$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:K105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A105,IF(M$2=$A105,($B105/$B$80)*$B$77,IF(M$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:L105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A105,IF(N$2=$A105,($B105/$B$80)*$B$77,IF(N$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:M105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A105,IF(O$2=$A105,($B105/$B$80)*$B$77,IF(O$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:N105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A105,IF(P$2=$A105,($B105/$B$80)*$B$77,IF(P$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:O105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A105,IF(Q$2=$A105,($B105/$B$80)*$B$77,IF(Q$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:P105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A105,IF(R$2=$A105,($B105/$B$80)*$B$77,IF(R$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:Q105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A105,IF(S$2=$A105,($B105/$B$80)*$B$77,IF(S$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:R105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A105,IF(T$2=$A105,($B105/$B$80)*$B$77,IF(T$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:S105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A105,IF(U$2=$A105,($B105/$B$80)*$B$77,IF(U$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:T105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A105,IF(V$2=$A105,($B105/$B$80)*$B$77,IF(V$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:U105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A105,IF(W$2=$A105,($B105/$B$80)*$B$77,IF(W$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:V105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A105,IF(X$2=$A105,($B105/$B$80)*$B$77,IF(X$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:W105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A105,IF(Y$2=$A105,($B105/$B$80)*$B$77,IF(Y$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:X105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A105,IF(Z$2=$A105,($B105/$B$80)*$B$77,IF(Z$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:Y105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A105,IF(AA$2=$A105,($B105/$B$80)*$B$77,IF(AA$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:Z105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A105,IF(AB$2=$A105,($B105/$B$80)*$B$77,IF(AB$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:AA105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A105,IF(AC$2=$A105,($B105/$B$80)*$B$77,IF(AC$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:AB105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A105,IF(AD$2=$A105,($B105/$B$80)*$B$77,IF(AD$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:AC105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A105,IF(AE$2=$A105,($B105/$B$80)*$B$77,IF(AE$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:AD105))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A105,IF(AF$2=$A105,($B105/$B$80)*$B$77,IF(AF$2<=$A105+$B$80-1,$B105/$B$80,$B105-SUM($C105:AE105))),0))","v":0},0]
[2047,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A106,IF(C$2=$A106,($B106/$B$80)*$B$77,IF(C$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM(B106:$C106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A106,IF(D$2=$A106,($B106/$B$80)*$B$77,IF(D$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM(C106:$C106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A106,IF(E$2=$A106,($B106/$B$80)*$B$77,IF(E$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:D106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A106,IF(F$2=$A106,($B106/$B$80)*$B$77,IF(F$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:E106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A106,IF(G$2=$A106,($B106/$B$80)*$B$77,IF(G$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:F106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A106,IF(H$2=$A106,($B106/$B$80)*$B$77,IF(H$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:G106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A106,IF(I$2=$A106,($B106/$B$80)*$B$77,IF(I$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:H106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A106,IF(J$2=$A106,($B106/$B$80)*$B$77,IF(J$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:I106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A106,IF(K$2=$A106,($B106/$B$80)*$B$77,IF(K$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:J106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A106,IF(L$2=$A106,($B106/$B$80)*$B$77,IF(L$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:K106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A106,IF(M$2=$A106,($B106/$B$80)*$B$77,IF(M$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:L106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A106,IF(N$2=$A106,($B106/$B$80)*$B$77,IF(N$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:M106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A106,IF(O$2=$A106,($B106/$B$80)*$B$77,IF(O$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:N106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A106,IF(P$2=$A106,($B106/$B$80)*$B$77,IF(P$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:O106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A106,IF(Q$2=$A106,($B106/$B$80)*$B$77,IF(Q$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:P106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A106,IF(R$2=$A106,($B106/$B$80)*$B$77,IF(R$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:Q106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A106,IF(S$2=$A106,($B106/$B$80)*$B$77,IF(S$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:R106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A106,IF(T$2=$A106,($B106/$B$80)*$B$77,IF(T$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:S106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A106,IF(U$2=$A106,($B106/$B$80)*$B$77,IF(U$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:T106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A106,IF(V$2=$A106,($B106/$B$80)*$B$77,IF(V$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:U106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A106,IF(W$2=$A106,($B106/$B$80)*$B$77,IF(W$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:V106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A106,IF(X$2=$A106,($B106/$B$80)*$B$77,IF(X$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:W106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A106,IF(Y$2=$A106,($B106/$B$80)*$B$77,IF(Y$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:X106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A106,IF(Z$2=$A106,($B106/$B$80)*$B$77,IF(Z$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:Y106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A106,IF(AA$2=$A106,($B106/$B$80)*$B$77,IF(AA$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:Z106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A106,IF(AB$2=$A106,($B106/$B$80)*$B$77,IF(AB$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:AA106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A106,IF(AC$2=$A106,($B106/$B$80)*$B$77,IF(AC$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:AB106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A106,IF(AD$2=$A106,($B106/$B$80)*$B$77,IF(AD$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:AC106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A106,IF(AE$2=$A106,($B106/$B$80)*$B$77,IF(AE$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:AD106))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A106,IF(AF$2=$A106,($B106/$B$80)*$B$77,IF(AF$2<=$A106+$B$80-1,$B106/$B$80,$B106-SUM($C106:AE106))),0))","v":0},{"$f":"SUM(C106:AF106)","v":0}]
[2048,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A107,IF(C$2=$A107,($B107/$B$80)*$B$77,IF(C$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM(B107:$C107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A107,IF(D$2=$A107,($B107/$B$80)*$B$77,IF(D$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM(C107:$C107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A107,IF(E$2=$A107,($B107/$B$80)*$B$77,IF(E$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:D107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A107,IF(F$2=$A107,($B107/$B$80)*$B$77,IF(F$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:E107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A107,IF(G$2=$A107,($B107/$B$80)*$B$77,IF(G$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:F107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A107,IF(H$2=$A107,($B107/$B$80)*$B$77,IF(H$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:G107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A107,IF(I$2=$A107,($B107/$B$80)*$B$77,IF(I$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:H107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A107,IF(J$2=$A107,($B107/$B$80)*$B$77,IF(J$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:I107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A107,IF(K$2=$A107,($B107/$B$80)*$B$77,IF(K$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:J107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A107,IF(L$2=$A107,($B107/$B$80)*$B$77,IF(L$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:K107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A107,IF(M$2=$A107,($B107/$B$80)*$B$77,IF(M$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:L107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A107,IF(N$2=$A107,($B107/$B$80)*$B$77,IF(N$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:M107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A107,IF(O$2=$A107,($B107/$B$80)*$B$77,IF(O$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:N107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A107,IF(P$2=$A107,($B107/$B$80)*$B$77,IF(P$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:O107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A107,IF(Q$2=$A107,($B107/$B$80)*$B$77,IF(Q$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:P107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A107,IF(R$2=$A107,($B107/$B$80)*$B$77,IF(R$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:Q107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A107,IF(S$2=$A107,($B107/$B$80)*$B$77,IF(S$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:R107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A107,IF(T$2=$A107,($B107/$B$80)*$B$77,IF(T$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:S107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A107,IF(U$2=$A107,($B107/$B$80)*$B$77,IF(U$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:T107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A107,IF(V$2=$A107,($B107/$B$80)*$B$77,IF(V$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:U107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A107,IF(W$2=$A107,($B107/$B$80)*$B$77,IF(W$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:V107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A107,IF(X$2=$A107,($B107/$B$80)*$B$77,IF(X$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:W107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A107,IF(Y$2=$A107,($B107/$B$80)*$B$77,IF(Y$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:X107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A107,IF(Z$2=$A107,($B107/$B$80)*$B$77,IF(Z$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:Y107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A107,IF(AA$2=$A107,($B107/$B$80)*$B$77,IF(AA$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:Z107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A107,IF(AB$2=$A107,($B107/$B$80)*$B$77,IF(AB$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:AA107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A107,IF(AC$2=$A107,($B107/$B$80)*$B$77,IF(AC$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:AB107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A107,IF(AD$2=$A107,($B107/$B$80)*$B$77,IF(AD$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:AC107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A107,IF(AE$2=$A107,($B107/$B$80)*$B$77,IF(AE$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:AD107))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A107,IF(AF$2=$A107,($B107/$B$80)*$B$77,IF(AF$2<=$A107+$B$80-1,$B107/$B$80,$B107-SUM($C107:AE107))),0))","v":0},0]
[2049,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A108,IF(C$2=$A108,($B108/$B$80)*$B$77,IF(C$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM(B108:$C108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A108,IF(D$2=$A108,($B108/$B$80)*$B$77,IF(D$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM(C108:$C108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A108,IF(E$2=$A108,($B108/$B$80)*$B$77,IF(E$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:D108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A108,IF(F$2=$A108,($B108/$B$80)*$B$77,IF(F$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:E108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A108,IF(G$2=$A108,($B108/$B$80)*$B$77,IF(G$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:F108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A108,IF(H$2=$A108,($B108/$B$80)*$B$77,IF(H$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:G108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A108,IF(I$2=$A108,($B108/$B$80)*$B$77,IF(I$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:H108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A108,IF(J$2=$A108,($B108/$B$80)*$B$77,IF(J$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:I108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A108,IF(K$2=$A108,($B108/$B$80)*$B$77,IF(K$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:J108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A108,IF(L$2=$A108,($B108/$B$80)*$B$77,IF(L$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:K108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A108,IF(M$2=$A108,($B108/$B$80)*$B$77,IF(M$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:L108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A108,IF(N$2=$A108,($B108/$B$80)*$B$77,IF(N$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:M108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A108,IF(O$2=$A108,($B108/$B$80)*$B$77,IF(O$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:N108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A108,IF(P$2=$A108,($B108/$B$80)*$B$77,IF(P$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:O108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A108,IF(Q$2=$A108,($B108/$B$80)*$B$77,IF(Q$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:P108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A108,IF(R$2=$A108,($B108/$B$80)*$B$77,IF(R$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:Q108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A108,IF(S$2=$A108,($B108/$B$80)*$B$77,IF(S$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:R108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A108,IF(T$2=$A108,($B108/$B$80)*$B$77,IF(T$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:S108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A108,IF(U$2=$A108,($B108/$B$80)*$B$77,IF(U$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:T108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A108,IF(V$2=$A108,($B108/$B$80)*$B$77,IF(V$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:U108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A108,IF(W$2=$A108,($B108/$B$80)*$B$77,IF(W$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:V108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A108,IF(X$2=$A108,($B108/$B$80)*$B$77,IF(X$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:W108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A108,IF(Y$2=$A108,($B108/$B$80)*$B$77,IF(Y$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:X108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A108,IF(Z$2=$A108,($B108/$B$80)*$B$77,IF(Z$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:Y108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A108,IF(AA$2=$A108,($B108/$B$80)*$B$77,IF(AA$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:Z108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A108,IF(AB$2=$A108,($B108/$B$80)*$B$77,IF(AB$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:AA108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A108,IF(AC$2=$A108,($B108/$B$80)*$B$77,IF(AC$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:AB108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A108,IF(AD$2=$A108,($B108/$B$80)*$B$77,IF(AD$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:AC108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A108,IF(AE$2=$A108,($B108/$B$80)*$B$77,IF(AE$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:AD108))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A108,IF(AF$2=$A108,($B108/$B$80)*$B$77,IF(AF$2<=$A108+$B$80-1,$B108/$B$80,$B108-SUM($C108:AE108))),0))","v":0},0]
[2050,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A109,IF(C$2=$A109,($B109/$B$80)*$B$77,IF(C$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM(B109:$C109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A109,IF(D$2=$A109,($B109/$B$80)*$B$77,IF(D$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM(C109:$C109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A109,IF(E$2=$A109,($B109/$B$80)*$B$77,IF(E$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:D109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A109,IF(F$2=$A109,($B109/$B$80)*$B$77,IF(F$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:E109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A109,IF(G$2=$A109,($B109/$B$80)*$B$77,IF(G$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:F109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A109,IF(H$2=$A109,($B109/$B$80)*$B$77,IF(H$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:G109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A109,IF(I$2=$A109,($B109/$B$80)*$B$77,IF(I$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:H109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A109,IF(J$2=$A109,($B109/$B$80)*$B$77,IF(J$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:I109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A109,IF(K$2=$A109,($B109/$B$80)*$B$77,IF(K$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:J109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A109,IF(L$2=$A109,($B109/$B$80)*$B$77,IF(L$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:K109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A109,IF(M$2=$A109,($B109/$B$80)*$B$77,IF(M$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:L109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A109,IF(N$2=$A109,($B109/$B$80)*$B$77,IF(N$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:M109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A109,IF(O$2=$A109,($B109/$B$80)*$B$77,IF(O$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:N109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A109,IF(P$2=$A109,($B109/$B$80)*$B$77,IF(P$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:O109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A109,IF(Q$2=$A109,($B109/$B$80)*$B$77,IF(Q$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:P109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A109,IF(R$2=$A109,($B109/$B$80)*$B$77,IF(R$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:Q109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A109,IF(S$2=$A109,($B109/$B$80)*$B$77,IF(S$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:R109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A109,IF(T$2=$A109,($B109/$B$80)*$B$77,IF(T$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:S109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A109,IF(U$2=$A109,($B109/$B$80)*$B$77,IF(U$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:T109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A109,IF(V$2=$A109,($B109/$B$80)*$B$77,IF(V$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:U109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A109,IF(W$2=$A109,($B109/$B$80)*$B$77,IF(W$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:V109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A109,IF(X$2=$A109,($B109/$B$80)*$B$77,IF(X$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:W109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A109,IF(Y$2=$A109,($B109/$B$80)*$B$77,IF(Y$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:X109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A109,IF(Z$2=$A109,($B109/$B$80)*$B$77,IF(Z$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:Y109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A109,IF(AA$2=$A109,($B109/$B$80)*$B$77,IF(AA$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:Z109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A109,IF(AB$2=$A109,($B109/$B$80)*$B$77,IF(AB$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:AA109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A109,IF(AC$2=$A109,($B109/$B$80)*$B$77,IF(AC$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:AB109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A109,IF(AD$2=$A109,($B109/$B$80)*$B$77,IF(AD$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:AC109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A109,IF(AE$2=$A109,($B109/$B$80)*$B$77,IF(AE$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:AD109))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A109,IF(AF$2=$A109,($B109/$B$80)*$B$77,IF(AF$2<=$A109+$B$80-1,$B109/$B$80,$B109-SUM($C109:AE109))),0))","v":0},0]
[2051,0,{"$f":"IF($B$80=0,0,IF(C$2>=$A110,IF(C$2=$A110,($B110/$B$80)*$B$77,IF(C$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM(B110:$C110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(D$2>=$A110,IF(D$2=$A110,($B110/$B$80)*$B$77,IF(D$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM(C110:$C110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(E$2>=$A110,IF(E$2=$A110,($B110/$B$80)*$B$77,IF(E$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:D110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(F$2>=$A110,IF(F$2=$A110,($B110/$B$80)*$B$77,IF(F$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:E110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(G$2>=$A110,IF(G$2=$A110,($B110/$B$80)*$B$77,IF(G$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:F110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(H$2>=$A110,IF(H$2=$A110,($B110/$B$80)*$B$77,IF(H$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:G110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(I$2>=$A110,IF(I$2=$A110,($B110/$B$80)*$B$77,IF(I$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:H110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(J$2>=$A110,IF(J$2=$A110,($B110/$B$80)*$B$77,IF(J$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:I110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(K$2>=$A110,IF(K$2=$A110,($B110/$B$80)*$B$77,IF(K$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:J110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(L$2>=$A110,IF(L$2=$A110,($B110/$B$80)*$B$77,IF(L$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:K110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(M$2>=$A110,IF(M$2=$A110,($B110/$B$80)*$B$77,IF(M$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:L110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(N$2>=$A110,IF(N$2=$A110,($B110/$B$80)*$B$77,IF(N$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:M110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(O$2>=$A110,IF(O$2=$A110,($B110/$B$80)*$B$77,IF(O$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:N110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(P$2>=$A110,IF(P$2=$A110,($B110/$B$80)*$B$77,IF(P$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:O110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Q$2>=$A110,IF(Q$2=$A110,($B110/$B$80)*$B$77,IF(Q$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:P110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(R$2>=$A110,IF(R$2=$A110,($B110/$B$80)*$B$77,IF(R$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:Q110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(S$2>=$A110,IF(S$2=$A110,($B110/$B$80)*$B$77,IF(S$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:R110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(T$2>=$A110,IF(T$2=$A110,($B110/$B$80)*$B$77,IF(T$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:S110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(U$2>=$A110,IF(U$2=$A110,($B110/$B$80)*$B$77,IF(U$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:T110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(V$2>=$A110,IF(V$2=$A110,($B110/$B$80)*$B$77,IF(V$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:U110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(W$2>=$A110,IF(W$2=$A110,($B110/$B$80)*$B$77,IF(W$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:V110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(X$2>=$A110,IF(X$2=$A110,($B110/$B$80)*$B$77,IF(X$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:W110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Y$2>=$A110,IF(Y$2=$A110,($B110/$B$80)*$B$77,IF(Y$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:X110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(Z$2>=$A110,IF(Z$2=$A110,($B110/$B$80)*$B$77,IF(Z$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:Y110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AA$2>=$A110,IF(AA$2=$A110,($B110/$B$80)*$B$77,IF(AA$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:Z110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AB$2>=$A110,IF(AB$2=$A110,($B110/$B$80)*$B$77,IF(AB$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:AA110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AC$2>=$A110,IF(AC$2=$A110,($B110/$B$80)*$B$77,IF(AC$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:AB110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AD$2>=$A110,IF(AD$2=$A110,($B110/$B$80)*$B$77,IF(AD$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:AC110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AE$2>=$A110,IF(AE$2=$A110,($B110/$B$80)*$B$77,IF(AE$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:AD110))),0))","v":0},{"$f":"IF($B$80=0,0,IF(AF$2>=$A110,IF(AF$2=$A110,($B110/$B$80)*$B$77,IF(AF$2<=$A110+$B$80-1,$B110/$B$80,$B110-SUM($C110:AE110))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A77","v":"Total Depreciation - Furniture, Fixtures & Equipment - Building"},{"$f":"SUM(B81:B105)","v":33407726.226669125},0,0,0,2386266.1590477945,4772532.3180955891,4772532.3180955891,4772532.3180955891,4772532.3180955891,4772532.3180955891,4772532.3180955891,2386266.1590477973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB81:AB105)","v":0},0,0,0,0,{"$f":"SUM(C111:AF111)","v":33407726.226669125}]
[]
[{"$f":"+Capex!$A$9","v":"LEED Design Costs"},{"$f":"+Capex!$C$9/12","v":0.5}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$9=0,Capex!G$9,IF(Capex!$B$9=Capex!G$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!G$23,IF(Capex!$B$9=Capex!G$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!H$9,IF(Capex!$B$9=Capex!H$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!H$23,IF(Capex!$B$9=Capex!H$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!I$9,IF(Capex!$B$9=Capex!I$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!I$23,IF(Capex!$B$9=Capex!I$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!J$9,IF(Capex!$B$9=Capex!J$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!J$23,IF(Capex!$B$9=Capex!J$4,Capex!$AK$23,0))","v":1550095.5124418859},{"$f":"IF(Capex!$B$9=0,Capex!K$9,IF(Capex!$B$9=Capex!K$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!K$23,IF(Capex!$B$9=Capex!K$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!L$9,IF(Capex!$B$9=Capex!L$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!L$23,IF(Capex!$B$9=Capex!L$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!M$9,IF(Capex!$B$9=Capex!M$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!M$23,IF(Capex!$B$9=Capex!M$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!N$9,IF(Capex!$B$9=Capex!N$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!N$23,IF(Capex!$B$9=Capex!N$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!O$9,IF(Capex!$B$9=Capex!O$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!O$23,IF(Capex!$B$9=Capex!O$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!P$9,IF(Capex!$B$9=Capex!P$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!P$23,IF(Capex!$B$9=Capex!P$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!Q$9,IF(Capex!$B$9=Capex!Q$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!Q$23,IF(Capex!$B$9=Capex!Q$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!R$9,IF(Capex!$B$9=Capex!R$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!R$23,IF(Capex!$B$9=Capex!R$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!S$9,IF(Capex!$B$9=Capex!S$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!S$23,IF(Capex!$B$9=Capex!S$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!T$9,IF(Capex!$B$9=Capex!T$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!T$23,IF(Capex!$B$9=Capex!T$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!U$9,IF(Capex!$B$9=Capex!U$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!U$23,IF(Capex!$B$9=Capex!U$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!V$9,IF(Capex!$B$9=Capex!V$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!V$23,IF(Capex!$B$9=Capex!V$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!W$9,IF(Capex!$B$9=Capex!W$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!W$23,IF(Capex!$B$9=Capex!W$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!X$9,IF(Capex!$B$9=Capex!X$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!X$23,IF(Capex!$B$9=Capex!X$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!Y$9,IF(Capex!$B$9=Capex!Y$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!Y$23,IF(Capex!$B$9=Capex!Y$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!Z$9,IF(Capex!$B$9=Capex!Z$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!Z$23,IF(Capex!$B$9=Capex!Z$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AA$9,IF(Capex!$B$9=Capex!AA$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AA$23,IF(Capex!$B$9=Capex!AA$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AB$9,IF(Capex!$B$9=Capex!AB$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AB$23,IF(Capex!$B$9=Capex!AB$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AC$9,IF(Capex!$B$9=Capex!AC$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AC$23,IF(Capex!$B$9=Capex!AC$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AD$9,IF(Capex!$B$9=Capex!AD$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AD$23,IF(Capex!$B$9=Capex!AD$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AE$9,IF(Capex!$B$9=Capex!AE$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AE$23,IF(Capex!$B$9=Capex!AE$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AF$9,IF(Capex!$B$9=Capex!AF$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AF$23,IF(Capex!$B$9=Capex!AF$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AG$9,IF(Capex!$B$9=Capex!AG$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AG$23,IF(Capex!$B$9=Capex!AG$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AH$9,IF(Capex!$B$9=Capex!AH$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AH$23,IF(Capex!$B$9=Capex!AH$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AI$9,IF(Capex!$B$9=Capex!AI$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AI$23,IF(Capex!$B$9=Capex!AI$4,Capex!$AK$23,0))","v":0},{"$f":"IF(Capex!$B$9=0,Capex!AJ$9,IF(Capex!$B$9=Capex!AJ$4,Capex!$AK$9,0))+IF(Capex!$B$9=0,Capex!AJ$23,IF(Capex!$B$9=Capex!AJ$4,Capex!$AK$23,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C114","v":0},{"$f":"+D114+C115","v":0},0,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,{"$f":"+AB114+AA115","v":1550095.5124418859},{"$f":"+AC114+AB115","v":1550095.5124418859},{"$f":"+AD114+AC115","v":1550095.5124418859},{"$f":"+AE114+AD115","v":1550095.5124418859},{"$f":"+AF114+AE115","v":1550095.5124418859}]
["Depreciation Life",{"$f":"+Capex!$D$9","v":60}]
[{"$f":"+A9","v":2022},{"$f":"SUMIF($C$2:$AF$2,A117,$C$114:$AF$114)","v":0},{"$f":"IF($B$116=0,0,IF(C$2>=$A117,IF(C$2=$A117,($B117/$B$116)*$B$113,IF(C$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM(B117:$C117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A117,IF(D$2=$A117,($B117/$B$116)*$B$113,IF(D$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM(C117:$C117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A117,IF(E$2=$A117,($B117/$B$116)*$B$113,IF(E$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:D117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A117,IF(F$2=$A117,($B117/$B$116)*$B$113,IF(F$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:E117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A117,IF(G$2=$A117,($B117/$B$116)*$B$113,IF(G$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:F117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A117,IF(H$2=$A117,($B117/$B$116)*$B$113,IF(H$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:G117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A117,IF(I$2=$A117,($B117/$B$116)*$B$113,IF(I$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:H117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A117,IF(J$2=$A117,($B117/$B$116)*$B$113,IF(J$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:I117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A117,IF(K$2=$A117,($B117/$B$116)*$B$113,IF(K$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:J117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A117,IF(L$2=$A117,($B117/$B$116)*$B$113,IF(L$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:K117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A117,IF(M$2=$A117,($B117/$B$116)*$B$113,IF(M$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:L117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A117,IF(N$2=$A117,($B117/$B$116)*$B$113,IF(N$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:M117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A117,IF(O$2=$A117,($B117/$B$116)*$B$113,IF(O$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:N117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A117,IF(P$2=$A117,($B117/$B$116)*$B$113,IF(P$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:O117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A117,IF(Q$2=$A117,($B117/$B$116)*$B$113,IF(Q$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:P117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A117,IF(R$2=$A117,($B117/$B$116)*$B$113,IF(R$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:Q117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A117,IF(S$2=$A117,($B117/$B$116)*$B$113,IF(S$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:R117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A117,IF(T$2=$A117,($B117/$B$116)*$B$113,IF(T$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:S117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A117,IF(U$2=$A117,($B117/$B$116)*$B$113,IF(U$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:T117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A117,IF(V$2=$A117,($B117/$B$116)*$B$113,IF(V$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:U117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A117,IF(W$2=$A117,($B117/$B$116)*$B$113,IF(W$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:V117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A117,IF(X$2=$A117,($B117/$B$116)*$B$113,IF(X$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:W117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A117,IF(Y$2=$A117,($B117/$B$116)*$B$113,IF(Y$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:X117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A117,IF(Z$2=$A117,($B117/$B$116)*$B$113,IF(Z$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:Y117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A117,IF(AA$2=$A117,($B117/$B$116)*$B$113,IF(AA$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:Z117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A117,IF(AB$2=$A117,($B117/$B$116)*$B$113,IF(AB$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:AA117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A117,IF(AC$2=$A117,($B117/$B$116)*$B$113,IF(AC$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:AB117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A117,IF(AD$2=$A117,($B117/$B$116)*$B$113,IF(AD$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:AC117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A117,IF(AE$2=$A117,($B117/$B$116)*$B$113,IF(AE$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:AD117))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A117,IF(AF$2=$A117,($B117/$B$116)*$B$113,IF(AF$2<=$A117+$B$116-1,$B117/$B$116,$B117-SUM($C117:AE117))),0))","v":0},{"$f":"SUM(C117:AF117)","v":0}]
[{"$f":"+A117+1","v":2023},0,{"$f":"IF($B$116=0,0,IF(C$2>=$A118,IF(C$2=$A118,($B118/$B$116)*$B$113,IF(C$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM(B118:$C118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A118,IF(D$2=$A118,($B118/$B$116)*$B$113,IF(D$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM(C118:$C118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A118,IF(E$2=$A118,($B118/$B$116)*$B$113,IF(E$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:D118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A118,IF(F$2=$A118,($B118/$B$116)*$B$113,IF(F$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:E118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A118,IF(G$2=$A118,($B118/$B$116)*$B$113,IF(G$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:F118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A118,IF(H$2=$A118,($B118/$B$116)*$B$113,IF(H$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:G118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A118,IF(I$2=$A118,($B118/$B$116)*$B$113,IF(I$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:H118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A118,IF(J$2=$A118,($B118/$B$116)*$B$113,IF(J$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:I118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A118,IF(K$2=$A118,($B118/$B$116)*$B$113,IF(K$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:J118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A118,IF(L$2=$A118,($B118/$B$116)*$B$113,IF(L$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:K118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A118,IF(M$2=$A118,($B118/$B$116)*$B$113,IF(M$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:L118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A118,IF(N$2=$A118,($B118/$B$116)*$B$113,IF(N$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:M118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A118,IF(O$2=$A118,($B118/$B$116)*$B$113,IF(O$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:N118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A118,IF(P$2=$A118,($B118/$B$116)*$B$113,IF(P$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:O118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A118,IF(Q$2=$A118,($B118/$B$116)*$B$113,IF(Q$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:P118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A118,IF(R$2=$A118,($B118/$B$116)*$B$113,IF(R$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:Q118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A118,IF(S$2=$A118,($B118/$B$116)*$B$113,IF(S$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:R118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A118,IF(T$2=$A118,($B118/$B$116)*$B$113,IF(T$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:S118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A118,IF(U$2=$A118,($B118/$B$116)*$B$113,IF(U$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:T118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A118,IF(V$2=$A118,($B118/$B$116)*$B$113,IF(V$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:U118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A118,IF(W$2=$A118,($B118/$B$116)*$B$113,IF(W$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:V118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A118,IF(X$2=$A118,($B118/$B$116)*$B$113,IF(X$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:W118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A118,IF(Y$2=$A118,($B118/$B$116)*$B$113,IF(Y$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:X118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A118,IF(Z$2=$A118,($B118/$B$116)*$B$113,IF(Z$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:Y118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A118,IF(AA$2=$A118,($B118/$B$116)*$B$113,IF(AA$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:Z118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A118,IF(AB$2=$A118,($B118/$B$116)*$B$113,IF(AB$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:AA118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A118,IF(AC$2=$A118,($B118/$B$116)*$B$113,IF(AC$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:AB118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A118,IF(AD$2=$A118,($B118/$B$116)*$B$113,IF(AD$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:AC118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A118,IF(AE$2=$A118,($B118/$B$116)*$B$113,IF(AE$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:AD118))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A118,IF(AF$2=$A118,($B118/$B$116)*$B$113,IF(AF$2<=$A118+$B$116-1,$B118/$B$116,$B118-SUM($C118:AE118))),0))","v":0},0]
[{"$f":"+A118+1","v":2024},0,{"$f":"IF($B$116=0,0,IF(C$2>=$A119,IF(C$2=$A119,($B119/$B$116)*$B$113,IF(C$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM(B119:$C119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A119,IF(D$2=$A119,($B119/$B$116)*$B$113,IF(D$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM(C119:$C119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A119,IF(E$2=$A119,($B119/$B$116)*$B$113,IF(E$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:D119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A119,IF(F$2=$A119,($B119/$B$116)*$B$113,IF(F$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:E119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A119,IF(G$2=$A119,($B119/$B$116)*$B$113,IF(G$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:F119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A119,IF(H$2=$A119,($B119/$B$116)*$B$113,IF(H$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:G119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A119,IF(I$2=$A119,($B119/$B$116)*$B$113,IF(I$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:H119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A119,IF(J$2=$A119,($B119/$B$116)*$B$113,IF(J$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:I119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A119,IF(K$2=$A119,($B119/$B$116)*$B$113,IF(K$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:J119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A119,IF(L$2=$A119,($B119/$B$116)*$B$113,IF(L$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:K119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A119,IF(M$2=$A119,($B119/$B$116)*$B$113,IF(M$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:L119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A119,IF(N$2=$A119,($B119/$B$116)*$B$113,IF(N$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:M119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A119,IF(O$2=$A119,($B119/$B$116)*$B$113,IF(O$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:N119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A119,IF(P$2=$A119,($B119/$B$116)*$B$113,IF(P$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:O119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A119,IF(Q$2=$A119,($B119/$B$116)*$B$113,IF(Q$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:P119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A119,IF(R$2=$A119,($B119/$B$116)*$B$113,IF(R$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:Q119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A119,IF(S$2=$A119,($B119/$B$116)*$B$113,IF(S$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:R119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A119,IF(T$2=$A119,($B119/$B$116)*$B$113,IF(T$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:S119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A119,IF(U$2=$A119,($B119/$B$116)*$B$113,IF(U$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:T119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A119,IF(V$2=$A119,($B119/$B$116)*$B$113,IF(V$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:U119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A119,IF(W$2=$A119,($B119/$B$116)*$B$113,IF(W$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:V119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A119,IF(X$2=$A119,($B119/$B$116)*$B$113,IF(X$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:W119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A119,IF(Y$2=$A119,($B119/$B$116)*$B$113,IF(Y$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:X119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A119,IF(Z$2=$A119,($B119/$B$116)*$B$113,IF(Z$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:Y119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A119,IF(AA$2=$A119,($B119/$B$116)*$B$113,IF(AA$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:Z119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A119,IF(AB$2=$A119,($B119/$B$116)*$B$113,IF(AB$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:AA119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A119,IF(AC$2=$A119,($B119/$B$116)*$B$113,IF(AC$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:AB119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A119,IF(AD$2=$A119,($B119/$B$116)*$B$113,IF(AD$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:AC119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A119,IF(AE$2=$A119,($B119/$B$116)*$B$113,IF(AE$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:AD119))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A119,IF(AF$2=$A119,($B119/$B$116)*$B$113,IF(AF$2<=$A119+$B$116-1,$B119/$B$116,$B119-SUM($C119:AE119))),0))","v":0},0]
[2025,1550095.5124418859,{"$f":"IF($B$116=0,0,IF(C$2>=$A120,IF(C$2=$A120,($B120/$B$116)*$B$113,IF(C$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM(B120:$C120))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A120,IF(D$2=$A120,($B120/$B$116)*$B$113,IF(D$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM(C120:$C120))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A120,IF(E$2=$A120,($B120/$B$116)*$B$113,IF(E$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:D120))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A120,IF(F$2=$A120,($B120/$B$116)*$B$113,IF(F$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:E120))),0))","v":12917.462603682383},{"$f":"IF($B$116=0,0,IF(G$2>=$A120,IF(G$2=$A120,($B120/$B$116)*$B$113,IF(G$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:F120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(H$2>=$A120,IF(H$2=$A120,($B120/$B$116)*$B$113,IF(H$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:G120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(I$2>=$A120,IF(I$2=$A120,($B120/$B$116)*$B$113,IF(I$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:H120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(J$2>=$A120,IF(J$2=$A120,($B120/$B$116)*$B$113,IF(J$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:I120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(K$2>=$A120,IF(K$2=$A120,($B120/$B$116)*$B$113,IF(K$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:J120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(L$2>=$A120,IF(L$2=$A120,($B120/$B$116)*$B$113,IF(L$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:K120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(M$2>=$A120,IF(M$2=$A120,($B120/$B$116)*$B$113,IF(M$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:L120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(N$2>=$A120,IF(N$2=$A120,($B120/$B$116)*$B$113,IF(N$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:M120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(O$2>=$A120,IF(O$2=$A120,($B120/$B$116)*$B$113,IF(O$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:N120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(P$2>=$A120,IF(P$2=$A120,($B120/$B$116)*$B$113,IF(P$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:O120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(Q$2>=$A120,IF(Q$2=$A120,($B120/$B$116)*$B$113,IF(Q$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:P120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(R$2>=$A120,IF(R$2=$A120,($B120/$B$116)*$B$113,IF(R$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:Q120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(S$2>=$A120,IF(S$2=$A120,($B120/$B$116)*$B$113,IF(S$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:R120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(T$2>=$A120,IF(T$2=$A120,($B120/$B$116)*$B$113,IF(T$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:S120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(U$2>=$A120,IF(U$2=$A120,($B120/$B$116)*$B$113,IF(U$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:T120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(V$2>=$A120,IF(V$2=$A120,($B120/$B$116)*$B$113,IF(V$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:U120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(W$2>=$A120,IF(W$2=$A120,($B120/$B$116)*$B$113,IF(W$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:V120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(X$2>=$A120,IF(X$2=$A120,($B120/$B$116)*$B$113,IF(X$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:W120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(Y$2>=$A120,IF(Y$2=$A120,($B120/$B$116)*$B$113,IF(Y$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:X120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(Z$2>=$A120,IF(Z$2=$A120,($B120/$B$116)*$B$113,IF(Z$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:Y120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(AA$2>=$A120,IF(AA$2=$A120,($B120/$B$116)*$B$113,IF(AA$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:Z120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(AB$2>=$A120,IF(AB$2=$A120,($B120/$B$116)*$B$113,IF(AB$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:AA120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(AC$2>=$A120,IF(AC$2=$A120,($B120/$B$116)*$B$113,IF(AC$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:AB120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(AD$2>=$A120,IF(AD$2=$A120,($B120/$B$116)*$B$113,IF(AD$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:AC120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(AE$2>=$A120,IF(AE$2=$A120,($B120/$B$116)*$B$113,IF(AE$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:AD120))),0))","v":25834.925207364766},{"$f":"IF($B$116=0,0,IF(AF$2>=$A120,IF(AF$2=$A120,($B120/$B$116)*$B$113,IF(AF$2<=$A120+$B$116-1,$B120/$B$116,$B120-SUM($C120:AE120))),0))","v":25834.925207364766},684625.51799516624]
[2026,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A121,IF(C$2=$A121,($B121/$B$116)*$B$113,IF(C$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM(B121:$C121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A121,IF(D$2=$A121,($B121/$B$116)*$B$113,IF(D$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM(C121:$C121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A121,IF(E$2=$A121,($B121/$B$116)*$B$113,IF(E$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:D121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A121,IF(F$2=$A121,($B121/$B$116)*$B$113,IF(F$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:E121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A121,IF(G$2=$A121,($B121/$B$116)*$B$113,IF(G$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:F121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A121,IF(H$2=$A121,($B121/$B$116)*$B$113,IF(H$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:G121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A121,IF(I$2=$A121,($B121/$B$116)*$B$113,IF(I$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:H121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A121,IF(J$2=$A121,($B121/$B$116)*$B$113,IF(J$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:I121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A121,IF(K$2=$A121,($B121/$B$116)*$B$113,IF(K$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:J121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A121,IF(L$2=$A121,($B121/$B$116)*$B$113,IF(L$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:K121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A121,IF(M$2=$A121,($B121/$B$116)*$B$113,IF(M$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:L121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A121,IF(N$2=$A121,($B121/$B$116)*$B$113,IF(N$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:M121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A121,IF(O$2=$A121,($B121/$B$116)*$B$113,IF(O$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:N121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A121,IF(P$2=$A121,($B121/$B$116)*$B$113,IF(P$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:O121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A121,IF(Q$2=$A121,($B121/$B$116)*$B$113,IF(Q$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:P121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A121,IF(R$2=$A121,($B121/$B$116)*$B$113,IF(R$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:Q121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A121,IF(S$2=$A121,($B121/$B$116)*$B$113,IF(S$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:R121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A121,IF(T$2=$A121,($B121/$B$116)*$B$113,IF(T$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:S121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A121,IF(U$2=$A121,($B121/$B$116)*$B$113,IF(U$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:T121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A121,IF(V$2=$A121,($B121/$B$116)*$B$113,IF(V$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:U121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A121,IF(W$2=$A121,($B121/$B$116)*$B$113,IF(W$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:V121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A121,IF(X$2=$A121,($B121/$B$116)*$B$113,IF(X$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:W121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A121,IF(Y$2=$A121,($B121/$B$116)*$B$113,IF(Y$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:X121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A121,IF(Z$2=$A121,($B121/$B$116)*$B$113,IF(Z$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:Y121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A121,IF(AA$2=$A121,($B121/$B$116)*$B$113,IF(AA$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:Z121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A121,IF(AB$2=$A121,($B121/$B$116)*$B$113,IF(AB$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:AA121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A121,IF(AC$2=$A121,($B121/$B$116)*$B$113,IF(AC$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:AB121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A121,IF(AD$2=$A121,($B121/$B$116)*$B$113,IF(AD$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:AC121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A121,IF(AE$2=$A121,($B121/$B$116)*$B$113,IF(AE$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:AD121))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A121,IF(AF$2=$A121,($B121/$B$116)*$B$113,IF(AF$2<=$A121+$B$116-1,$B121/$B$116,$B121-SUM($C121:AE121))),0))","v":0},0]
[2027,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A122,IF(C$2=$A122,($B122/$B$116)*$B$113,IF(C$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM(B122:$C122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A122,IF(D$2=$A122,($B122/$B$116)*$B$113,IF(D$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM(C122:$C122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A122,IF(E$2=$A122,($B122/$B$116)*$B$113,IF(E$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:D122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A122,IF(F$2=$A122,($B122/$B$116)*$B$113,IF(F$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:E122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A122,IF(G$2=$A122,($B122/$B$116)*$B$113,IF(G$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:F122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A122,IF(H$2=$A122,($B122/$B$116)*$B$113,IF(H$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:G122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A122,IF(I$2=$A122,($B122/$B$116)*$B$113,IF(I$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:H122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A122,IF(J$2=$A122,($B122/$B$116)*$B$113,IF(J$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:I122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A122,IF(K$2=$A122,($B122/$B$116)*$B$113,IF(K$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:J122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A122,IF(L$2=$A122,($B122/$B$116)*$B$113,IF(L$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:K122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A122,IF(M$2=$A122,($B122/$B$116)*$B$113,IF(M$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:L122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A122,IF(N$2=$A122,($B122/$B$116)*$B$113,IF(N$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:M122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A122,IF(O$2=$A122,($B122/$B$116)*$B$113,IF(O$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:N122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A122,IF(P$2=$A122,($B122/$B$116)*$B$113,IF(P$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:O122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A122,IF(Q$2=$A122,($B122/$B$116)*$B$113,IF(Q$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:P122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A122,IF(R$2=$A122,($B122/$B$116)*$B$113,IF(R$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:Q122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A122,IF(S$2=$A122,($B122/$B$116)*$B$113,IF(S$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:R122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A122,IF(T$2=$A122,($B122/$B$116)*$B$113,IF(T$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:S122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A122,IF(U$2=$A122,($B122/$B$116)*$B$113,IF(U$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:T122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A122,IF(V$2=$A122,($B122/$B$116)*$B$113,IF(V$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:U122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A122,IF(W$2=$A122,($B122/$B$116)*$B$113,IF(W$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:V122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A122,IF(X$2=$A122,($B122/$B$116)*$B$113,IF(X$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:W122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A122,IF(Y$2=$A122,($B122/$B$116)*$B$113,IF(Y$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:X122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A122,IF(Z$2=$A122,($B122/$B$116)*$B$113,IF(Z$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:Y122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A122,IF(AA$2=$A122,($B122/$B$116)*$B$113,IF(AA$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:Z122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A122,IF(AB$2=$A122,($B122/$B$116)*$B$113,IF(AB$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:AA122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A122,IF(AC$2=$A122,($B122/$B$116)*$B$113,IF(AC$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:AB122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A122,IF(AD$2=$A122,($B122/$B$116)*$B$113,IF(AD$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:AC122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A122,IF(AE$2=$A122,($B122/$B$116)*$B$113,IF(AE$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:AD122))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A122,IF(AF$2=$A122,($B122/$B$116)*$B$113,IF(AF$2<=$A122+$B$116-1,$B122/$B$116,$B122-SUM($C122:AE122))),0))","v":0},0]
[2028,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A123,IF(C$2=$A123,($B123/$B$116)*$B$113,IF(C$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM(B123:$C123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A123,IF(D$2=$A123,($B123/$B$116)*$B$113,IF(D$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM(C123:$C123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A123,IF(E$2=$A123,($B123/$B$116)*$B$113,IF(E$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:D123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A123,IF(F$2=$A123,($B123/$B$116)*$B$113,IF(F$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:E123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A123,IF(G$2=$A123,($B123/$B$116)*$B$113,IF(G$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:F123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A123,IF(H$2=$A123,($B123/$B$116)*$B$113,IF(H$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:G123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A123,IF(I$2=$A123,($B123/$B$116)*$B$113,IF(I$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:H123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A123,IF(J$2=$A123,($B123/$B$116)*$B$113,IF(J$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:I123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A123,IF(K$2=$A123,($B123/$B$116)*$B$113,IF(K$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:J123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A123,IF(L$2=$A123,($B123/$B$116)*$B$113,IF(L$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:K123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A123,IF(M$2=$A123,($B123/$B$116)*$B$113,IF(M$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:L123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A123,IF(N$2=$A123,($B123/$B$116)*$B$113,IF(N$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:M123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A123,IF(O$2=$A123,($B123/$B$116)*$B$113,IF(O$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:N123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A123,IF(P$2=$A123,($B123/$B$116)*$B$113,IF(P$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:O123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A123,IF(Q$2=$A123,($B123/$B$116)*$B$113,IF(Q$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:P123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A123,IF(R$2=$A123,($B123/$B$116)*$B$113,IF(R$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:Q123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A123,IF(S$2=$A123,($B123/$B$116)*$B$113,IF(S$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:R123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A123,IF(T$2=$A123,($B123/$B$116)*$B$113,IF(T$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:S123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A123,IF(U$2=$A123,($B123/$B$116)*$B$113,IF(U$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:T123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A123,IF(V$2=$A123,($B123/$B$116)*$B$113,IF(V$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:U123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A123,IF(W$2=$A123,($B123/$B$116)*$B$113,IF(W$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:V123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A123,IF(X$2=$A123,($B123/$B$116)*$B$113,IF(X$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:W123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A123,IF(Y$2=$A123,($B123/$B$116)*$B$113,IF(Y$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:X123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A123,IF(Z$2=$A123,($B123/$B$116)*$B$113,IF(Z$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:Y123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A123,IF(AA$2=$A123,($B123/$B$116)*$B$113,IF(AA$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:Z123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A123,IF(AB$2=$A123,($B123/$B$116)*$B$113,IF(AB$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:AA123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A123,IF(AC$2=$A123,($B123/$B$116)*$B$113,IF(AC$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:AB123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A123,IF(AD$2=$A123,($B123/$B$116)*$B$113,IF(AD$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:AC123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A123,IF(AE$2=$A123,($B123/$B$116)*$B$113,IF(AE$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:AD123))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A123,IF(AF$2=$A123,($B123/$B$116)*$B$113,IF(AF$2<=$A123+$B$116-1,$B123/$B$116,$B123-SUM($C123:AE123))),0))","v":0},0]
[2029,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A124,IF(C$2=$A124,($B124/$B$116)*$B$113,IF(C$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM(B124:$C124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A124,IF(D$2=$A124,($B124/$B$116)*$B$113,IF(D$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM(C124:$C124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A124,IF(E$2=$A124,($B124/$B$116)*$B$113,IF(E$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:D124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A124,IF(F$2=$A124,($B124/$B$116)*$B$113,IF(F$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:E124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A124,IF(G$2=$A124,($B124/$B$116)*$B$113,IF(G$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:F124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A124,IF(H$2=$A124,($B124/$B$116)*$B$113,IF(H$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:G124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A124,IF(I$2=$A124,($B124/$B$116)*$B$113,IF(I$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:H124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A124,IF(J$2=$A124,($B124/$B$116)*$B$113,IF(J$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:I124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A124,IF(K$2=$A124,($B124/$B$116)*$B$113,IF(K$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:J124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A124,IF(L$2=$A124,($B124/$B$116)*$B$113,IF(L$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:K124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A124,IF(M$2=$A124,($B124/$B$116)*$B$113,IF(M$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:L124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A124,IF(N$2=$A124,($B124/$B$116)*$B$113,IF(N$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:M124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A124,IF(O$2=$A124,($B124/$B$116)*$B$113,IF(O$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:N124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A124,IF(P$2=$A124,($B124/$B$116)*$B$113,IF(P$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:O124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A124,IF(Q$2=$A124,($B124/$B$116)*$B$113,IF(Q$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:P124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A124,IF(R$2=$A124,($B124/$B$116)*$B$113,IF(R$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:Q124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A124,IF(S$2=$A124,($B124/$B$116)*$B$113,IF(S$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:R124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A124,IF(T$2=$A124,($B124/$B$116)*$B$113,IF(T$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:S124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A124,IF(U$2=$A124,($B124/$B$116)*$B$113,IF(U$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:T124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A124,IF(V$2=$A124,($B124/$B$116)*$B$113,IF(V$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:U124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A124,IF(W$2=$A124,($B124/$B$116)*$B$113,IF(W$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:V124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A124,IF(X$2=$A124,($B124/$B$116)*$B$113,IF(X$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:W124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A124,IF(Y$2=$A124,($B124/$B$116)*$B$113,IF(Y$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:X124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A124,IF(Z$2=$A124,($B124/$B$116)*$B$113,IF(Z$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:Y124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A124,IF(AA$2=$A124,($B124/$B$116)*$B$113,IF(AA$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:Z124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A124,IF(AB$2=$A124,($B124/$B$116)*$B$113,IF(AB$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:AA124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A124,IF(AC$2=$A124,($B124/$B$116)*$B$113,IF(AC$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:AB124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A124,IF(AD$2=$A124,($B124/$B$116)*$B$113,IF(AD$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:AC124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A124,IF(AE$2=$A124,($B124/$B$116)*$B$113,IF(AE$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:AD124))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A124,IF(AF$2=$A124,($B124/$B$116)*$B$113,IF(AF$2<=$A124+$B$116-1,$B124/$B$116,$B124-SUM($C124:AE124))),0))","v":0},0]
[2030,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A125,IF(C$2=$A125,($B125/$B$116)*$B$113,IF(C$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM(B125:$C125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A125,IF(D$2=$A125,($B125/$B$116)*$B$113,IF(D$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM(C125:$C125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A125,IF(E$2=$A125,($B125/$B$116)*$B$113,IF(E$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:D125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A125,IF(F$2=$A125,($B125/$B$116)*$B$113,IF(F$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:E125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A125,IF(G$2=$A125,($B125/$B$116)*$B$113,IF(G$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:F125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A125,IF(H$2=$A125,($B125/$B$116)*$B$113,IF(H$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:G125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A125,IF(I$2=$A125,($B125/$B$116)*$B$113,IF(I$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:H125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A125,IF(J$2=$A125,($B125/$B$116)*$B$113,IF(J$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:I125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A125,IF(K$2=$A125,($B125/$B$116)*$B$113,IF(K$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:J125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A125,IF(L$2=$A125,($B125/$B$116)*$B$113,IF(L$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:K125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A125,IF(M$2=$A125,($B125/$B$116)*$B$113,IF(M$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:L125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A125,IF(N$2=$A125,($B125/$B$116)*$B$113,IF(N$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:M125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A125,IF(O$2=$A125,($B125/$B$116)*$B$113,IF(O$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:N125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A125,IF(P$2=$A125,($B125/$B$116)*$B$113,IF(P$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:O125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A125,IF(Q$2=$A125,($B125/$B$116)*$B$113,IF(Q$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:P125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A125,IF(R$2=$A125,($B125/$B$116)*$B$113,IF(R$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:Q125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A125,IF(S$2=$A125,($B125/$B$116)*$B$113,IF(S$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:R125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A125,IF(T$2=$A125,($B125/$B$116)*$B$113,IF(T$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:S125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A125,IF(U$2=$A125,($B125/$B$116)*$B$113,IF(U$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:T125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A125,IF(V$2=$A125,($B125/$B$116)*$B$113,IF(V$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:U125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A125,IF(W$2=$A125,($B125/$B$116)*$B$113,IF(W$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:V125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A125,IF(X$2=$A125,($B125/$B$116)*$B$113,IF(X$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:W125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A125,IF(Y$2=$A125,($B125/$B$116)*$B$113,IF(Y$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:X125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A125,IF(Z$2=$A125,($B125/$B$116)*$B$113,IF(Z$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:Y125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A125,IF(AA$2=$A125,($B125/$B$116)*$B$113,IF(AA$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:Z125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A125,IF(AB$2=$A125,($B125/$B$116)*$B$113,IF(AB$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:AA125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A125,IF(AC$2=$A125,($B125/$B$116)*$B$113,IF(AC$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:AB125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A125,IF(AD$2=$A125,($B125/$B$116)*$B$113,IF(AD$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:AC125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A125,IF(AE$2=$A125,($B125/$B$116)*$B$113,IF(AE$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:AD125))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A125,IF(AF$2=$A125,($B125/$B$116)*$B$113,IF(AF$2<=$A125+$B$116-1,$B125/$B$116,$B125-SUM($C125:AE125))),0))","v":0},0]
[2031,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A126,IF(C$2=$A126,($B126/$B$116)*$B$113,IF(C$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM(B126:$C126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A126,IF(D$2=$A126,($B126/$B$116)*$B$113,IF(D$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM(C126:$C126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A126,IF(E$2=$A126,($B126/$B$116)*$B$113,IF(E$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:D126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A126,IF(F$2=$A126,($B126/$B$116)*$B$113,IF(F$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:E126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A126,IF(G$2=$A126,($B126/$B$116)*$B$113,IF(G$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:F126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A126,IF(H$2=$A126,($B126/$B$116)*$B$113,IF(H$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:G126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A126,IF(I$2=$A126,($B126/$B$116)*$B$113,IF(I$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:H126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A126,IF(J$2=$A126,($B126/$B$116)*$B$113,IF(J$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:I126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A126,IF(K$2=$A126,($B126/$B$116)*$B$113,IF(K$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:J126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A126,IF(L$2=$A126,($B126/$B$116)*$B$113,IF(L$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:K126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A126,IF(M$2=$A126,($B126/$B$116)*$B$113,IF(M$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:L126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A126,IF(N$2=$A126,($B126/$B$116)*$B$113,IF(N$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:M126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A126,IF(O$2=$A126,($B126/$B$116)*$B$113,IF(O$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:N126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A126,IF(P$2=$A126,($B126/$B$116)*$B$113,IF(P$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:O126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A126,IF(Q$2=$A126,($B126/$B$116)*$B$113,IF(Q$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:P126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A126,IF(R$2=$A126,($B126/$B$116)*$B$113,IF(R$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:Q126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A126,IF(S$2=$A126,($B126/$B$116)*$B$113,IF(S$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:R126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A126,IF(T$2=$A126,($B126/$B$116)*$B$113,IF(T$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:S126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A126,IF(U$2=$A126,($B126/$B$116)*$B$113,IF(U$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:T126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A126,IF(V$2=$A126,($B126/$B$116)*$B$113,IF(V$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:U126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A126,IF(W$2=$A126,($B126/$B$116)*$B$113,IF(W$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:V126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A126,IF(X$2=$A126,($B126/$B$116)*$B$113,IF(X$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:W126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A126,IF(Y$2=$A126,($B126/$B$116)*$B$113,IF(Y$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:X126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A126,IF(Z$2=$A126,($B126/$B$116)*$B$113,IF(Z$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:Y126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A126,IF(AA$2=$A126,($B126/$B$116)*$B$113,IF(AA$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:Z126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A126,IF(AB$2=$A126,($B126/$B$116)*$B$113,IF(AB$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:AA126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A126,IF(AC$2=$A126,($B126/$B$116)*$B$113,IF(AC$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:AB126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A126,IF(AD$2=$A126,($B126/$B$116)*$B$113,IF(AD$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:AC126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A126,IF(AE$2=$A126,($B126/$B$116)*$B$113,IF(AE$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:AD126))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A126,IF(AF$2=$A126,($B126/$B$116)*$B$113,IF(AF$2<=$A126+$B$116-1,$B126/$B$116,$B126-SUM($C126:AE126))),0))","v":0},0]
[2032,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A127,IF(C$2=$A127,($B127/$B$116)*$B$113,IF(C$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM(B127:$C127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A127,IF(D$2=$A127,($B127/$B$116)*$B$113,IF(D$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM(C127:$C127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A127,IF(E$2=$A127,($B127/$B$116)*$B$113,IF(E$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:D127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A127,IF(F$2=$A127,($B127/$B$116)*$B$113,IF(F$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:E127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A127,IF(G$2=$A127,($B127/$B$116)*$B$113,IF(G$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:F127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A127,IF(H$2=$A127,($B127/$B$116)*$B$113,IF(H$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:G127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A127,IF(I$2=$A127,($B127/$B$116)*$B$113,IF(I$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:H127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A127,IF(J$2=$A127,($B127/$B$116)*$B$113,IF(J$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:I127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A127,IF(K$2=$A127,($B127/$B$116)*$B$113,IF(K$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:J127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A127,IF(L$2=$A127,($B127/$B$116)*$B$113,IF(L$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:K127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A127,IF(M$2=$A127,($B127/$B$116)*$B$113,IF(M$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:L127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A127,IF(N$2=$A127,($B127/$B$116)*$B$113,IF(N$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:M127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A127,IF(O$2=$A127,($B127/$B$116)*$B$113,IF(O$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:N127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A127,IF(P$2=$A127,($B127/$B$116)*$B$113,IF(P$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:O127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A127,IF(Q$2=$A127,($B127/$B$116)*$B$113,IF(Q$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:P127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A127,IF(R$2=$A127,($B127/$B$116)*$B$113,IF(R$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:Q127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A127,IF(S$2=$A127,($B127/$B$116)*$B$113,IF(S$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:R127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A127,IF(T$2=$A127,($B127/$B$116)*$B$113,IF(T$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:S127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A127,IF(U$2=$A127,($B127/$B$116)*$B$113,IF(U$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:T127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A127,IF(V$2=$A127,($B127/$B$116)*$B$113,IF(V$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:U127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A127,IF(W$2=$A127,($B127/$B$116)*$B$113,IF(W$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:V127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A127,IF(X$2=$A127,($B127/$B$116)*$B$113,IF(X$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:W127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A127,IF(Y$2=$A127,($B127/$B$116)*$B$113,IF(Y$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:X127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A127,IF(Z$2=$A127,($B127/$B$116)*$B$113,IF(Z$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:Y127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A127,IF(AA$2=$A127,($B127/$B$116)*$B$113,IF(AA$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:Z127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A127,IF(AB$2=$A127,($B127/$B$116)*$B$113,IF(AB$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:AA127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A127,IF(AC$2=$A127,($B127/$B$116)*$B$113,IF(AC$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:AB127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A127,IF(AD$2=$A127,($B127/$B$116)*$B$113,IF(AD$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:AC127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A127,IF(AE$2=$A127,($B127/$B$116)*$B$113,IF(AE$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:AD127))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A127,IF(AF$2=$A127,($B127/$B$116)*$B$113,IF(AF$2<=$A127+$B$116-1,$B127/$B$116,$B127-SUM($C127:AE127))),0))","v":0},0]
[2033,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A128,IF(C$2=$A128,($B128/$B$116)*$B$113,IF(C$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM(B128:$C128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A128,IF(D$2=$A128,($B128/$B$116)*$B$113,IF(D$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM(C128:$C128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A128,IF(E$2=$A128,($B128/$B$116)*$B$113,IF(E$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:D128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A128,IF(F$2=$A128,($B128/$B$116)*$B$113,IF(F$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:E128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A128,IF(G$2=$A128,($B128/$B$116)*$B$113,IF(G$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:F128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A128,IF(H$2=$A128,($B128/$B$116)*$B$113,IF(H$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:G128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A128,IF(I$2=$A128,($B128/$B$116)*$B$113,IF(I$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:H128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A128,IF(J$2=$A128,($B128/$B$116)*$B$113,IF(J$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:I128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A128,IF(K$2=$A128,($B128/$B$116)*$B$113,IF(K$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:J128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A128,IF(L$2=$A128,($B128/$B$116)*$B$113,IF(L$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:K128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A128,IF(M$2=$A128,($B128/$B$116)*$B$113,IF(M$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:L128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A128,IF(N$2=$A128,($B128/$B$116)*$B$113,IF(N$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:M128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A128,IF(O$2=$A128,($B128/$B$116)*$B$113,IF(O$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:N128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A128,IF(P$2=$A128,($B128/$B$116)*$B$113,IF(P$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:O128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A128,IF(Q$2=$A128,($B128/$B$116)*$B$113,IF(Q$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:P128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A128,IF(R$2=$A128,($B128/$B$116)*$B$113,IF(R$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:Q128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A128,IF(S$2=$A128,($B128/$B$116)*$B$113,IF(S$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:R128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A128,IF(T$2=$A128,($B128/$B$116)*$B$113,IF(T$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:S128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A128,IF(U$2=$A128,($B128/$B$116)*$B$113,IF(U$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:T128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A128,IF(V$2=$A128,($B128/$B$116)*$B$113,IF(V$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:U128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A128,IF(W$2=$A128,($B128/$B$116)*$B$113,IF(W$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:V128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A128,IF(X$2=$A128,($B128/$B$116)*$B$113,IF(X$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:W128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A128,IF(Y$2=$A128,($B128/$B$116)*$B$113,IF(Y$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:X128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A128,IF(Z$2=$A128,($B128/$B$116)*$B$113,IF(Z$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:Y128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A128,IF(AA$2=$A128,($B128/$B$116)*$B$113,IF(AA$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:Z128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A128,IF(AB$2=$A128,($B128/$B$116)*$B$113,IF(AB$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:AA128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A128,IF(AC$2=$A128,($B128/$B$116)*$B$113,IF(AC$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:AB128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A128,IF(AD$2=$A128,($B128/$B$116)*$B$113,IF(AD$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:AC128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A128,IF(AE$2=$A128,($B128/$B$116)*$B$113,IF(AE$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:AD128))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A128,IF(AF$2=$A128,($B128/$B$116)*$B$113,IF(AF$2<=$A128+$B$116-1,$B128/$B$116,$B128-SUM($C128:AE128))),0))","v":0},0]
[2034,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A129,IF(C$2=$A129,($B129/$B$116)*$B$113,IF(C$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM(B129:$C129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A129,IF(D$2=$A129,($B129/$B$116)*$B$113,IF(D$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM(C129:$C129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A129,IF(E$2=$A129,($B129/$B$116)*$B$113,IF(E$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:D129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A129,IF(F$2=$A129,($B129/$B$116)*$B$113,IF(F$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:E129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A129,IF(G$2=$A129,($B129/$B$116)*$B$113,IF(G$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:F129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A129,IF(H$2=$A129,($B129/$B$116)*$B$113,IF(H$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:G129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A129,IF(I$2=$A129,($B129/$B$116)*$B$113,IF(I$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:H129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A129,IF(J$2=$A129,($B129/$B$116)*$B$113,IF(J$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:I129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A129,IF(K$2=$A129,($B129/$B$116)*$B$113,IF(K$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:J129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A129,IF(L$2=$A129,($B129/$B$116)*$B$113,IF(L$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:K129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A129,IF(M$2=$A129,($B129/$B$116)*$B$113,IF(M$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:L129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A129,IF(N$2=$A129,($B129/$B$116)*$B$113,IF(N$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:M129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A129,IF(O$2=$A129,($B129/$B$116)*$B$113,IF(O$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:N129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A129,IF(P$2=$A129,($B129/$B$116)*$B$113,IF(P$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:O129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A129,IF(Q$2=$A129,($B129/$B$116)*$B$113,IF(Q$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:P129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A129,IF(R$2=$A129,($B129/$B$116)*$B$113,IF(R$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:Q129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A129,IF(S$2=$A129,($B129/$B$116)*$B$113,IF(S$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:R129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A129,IF(T$2=$A129,($B129/$B$116)*$B$113,IF(T$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:S129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A129,IF(U$2=$A129,($B129/$B$116)*$B$113,IF(U$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:T129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A129,IF(V$2=$A129,($B129/$B$116)*$B$113,IF(V$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:U129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A129,IF(W$2=$A129,($B129/$B$116)*$B$113,IF(W$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:V129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A129,IF(X$2=$A129,($B129/$B$116)*$B$113,IF(X$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:W129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A129,IF(Y$2=$A129,($B129/$B$116)*$B$113,IF(Y$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:X129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A129,IF(Z$2=$A129,($B129/$B$116)*$B$113,IF(Z$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:Y129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A129,IF(AA$2=$A129,($B129/$B$116)*$B$113,IF(AA$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:Z129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A129,IF(AB$2=$A129,($B129/$B$116)*$B$113,IF(AB$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:AA129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A129,IF(AC$2=$A129,($B129/$B$116)*$B$113,IF(AC$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:AB129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A129,IF(AD$2=$A129,($B129/$B$116)*$B$113,IF(AD$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:AC129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A129,IF(AE$2=$A129,($B129/$B$116)*$B$113,IF(AE$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:AD129))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A129,IF(AF$2=$A129,($B129/$B$116)*$B$113,IF(AF$2<=$A129+$B$116-1,$B129/$B$116,$B129-SUM($C129:AE129))),0))","v":0},0]
[2035,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A130,IF(C$2=$A130,($B130/$B$116)*$B$113,IF(C$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM(B130:$C130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A130,IF(D$2=$A130,($B130/$B$116)*$B$113,IF(D$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM(C130:$C130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A130,IF(E$2=$A130,($B130/$B$116)*$B$113,IF(E$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:D130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A130,IF(F$2=$A130,($B130/$B$116)*$B$113,IF(F$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:E130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A130,IF(G$2=$A130,($B130/$B$116)*$B$113,IF(G$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:F130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A130,IF(H$2=$A130,($B130/$B$116)*$B$113,IF(H$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:G130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A130,IF(I$2=$A130,($B130/$B$116)*$B$113,IF(I$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:H130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A130,IF(J$2=$A130,($B130/$B$116)*$B$113,IF(J$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:I130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A130,IF(K$2=$A130,($B130/$B$116)*$B$113,IF(K$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:J130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A130,IF(L$2=$A130,($B130/$B$116)*$B$113,IF(L$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:K130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A130,IF(M$2=$A130,($B130/$B$116)*$B$113,IF(M$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:L130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A130,IF(N$2=$A130,($B130/$B$116)*$B$113,IF(N$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:M130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A130,IF(O$2=$A130,($B130/$B$116)*$B$113,IF(O$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:N130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A130,IF(P$2=$A130,($B130/$B$116)*$B$113,IF(P$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:O130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A130,IF(Q$2=$A130,($B130/$B$116)*$B$113,IF(Q$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:P130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A130,IF(R$2=$A130,($B130/$B$116)*$B$113,IF(R$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:Q130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A130,IF(S$2=$A130,($B130/$B$116)*$B$113,IF(S$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:R130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A130,IF(T$2=$A130,($B130/$B$116)*$B$113,IF(T$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:S130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A130,IF(U$2=$A130,($B130/$B$116)*$B$113,IF(U$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:T130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A130,IF(V$2=$A130,($B130/$B$116)*$B$113,IF(V$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:U130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A130,IF(W$2=$A130,($B130/$B$116)*$B$113,IF(W$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:V130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A130,IF(X$2=$A130,($B130/$B$116)*$B$113,IF(X$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:W130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A130,IF(Y$2=$A130,($B130/$B$116)*$B$113,IF(Y$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:X130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A130,IF(Z$2=$A130,($B130/$B$116)*$B$113,IF(Z$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:Y130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A130,IF(AA$2=$A130,($B130/$B$116)*$B$113,IF(AA$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:Z130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A130,IF(AB$2=$A130,($B130/$B$116)*$B$113,IF(AB$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:AA130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A130,IF(AC$2=$A130,($B130/$B$116)*$B$113,IF(AC$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:AB130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A130,IF(AD$2=$A130,($B130/$B$116)*$B$113,IF(AD$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:AC130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A130,IF(AE$2=$A130,($B130/$B$116)*$B$113,IF(AE$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:AD130))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A130,IF(AF$2=$A130,($B130/$B$116)*$B$113,IF(AF$2<=$A130+$B$116-1,$B130/$B$116,$B130-SUM($C130:AE130))),0))","v":0},0]
[2036,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A131,IF(C$2=$A131,($B131/$B$116)*$B$113,IF(C$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM(B131:$C131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A131,IF(D$2=$A131,($B131/$B$116)*$B$113,IF(D$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM(C131:$C131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A131,IF(E$2=$A131,($B131/$B$116)*$B$113,IF(E$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:D131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A131,IF(F$2=$A131,($B131/$B$116)*$B$113,IF(F$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:E131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A131,IF(G$2=$A131,($B131/$B$116)*$B$113,IF(G$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:F131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A131,IF(H$2=$A131,($B131/$B$116)*$B$113,IF(H$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:G131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A131,IF(I$2=$A131,($B131/$B$116)*$B$113,IF(I$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:H131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A131,IF(J$2=$A131,($B131/$B$116)*$B$113,IF(J$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:I131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A131,IF(K$2=$A131,($B131/$B$116)*$B$113,IF(K$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:J131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A131,IF(L$2=$A131,($B131/$B$116)*$B$113,IF(L$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:K131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A131,IF(M$2=$A131,($B131/$B$116)*$B$113,IF(M$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:L131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A131,IF(N$2=$A131,($B131/$B$116)*$B$113,IF(N$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:M131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A131,IF(O$2=$A131,($B131/$B$116)*$B$113,IF(O$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:N131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A131,IF(P$2=$A131,($B131/$B$116)*$B$113,IF(P$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:O131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A131,IF(Q$2=$A131,($B131/$B$116)*$B$113,IF(Q$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:P131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A131,IF(R$2=$A131,($B131/$B$116)*$B$113,IF(R$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:Q131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A131,IF(S$2=$A131,($B131/$B$116)*$B$113,IF(S$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:R131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A131,IF(T$2=$A131,($B131/$B$116)*$B$113,IF(T$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:S131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A131,IF(U$2=$A131,($B131/$B$116)*$B$113,IF(U$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:T131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A131,IF(V$2=$A131,($B131/$B$116)*$B$113,IF(V$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:U131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A131,IF(W$2=$A131,($B131/$B$116)*$B$113,IF(W$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:V131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A131,IF(X$2=$A131,($B131/$B$116)*$B$113,IF(X$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:W131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A131,IF(Y$2=$A131,($B131/$B$116)*$B$113,IF(Y$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:X131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A131,IF(Z$2=$A131,($B131/$B$116)*$B$113,IF(Z$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:Y131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A131,IF(AA$2=$A131,($B131/$B$116)*$B$113,IF(AA$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:Z131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A131,IF(AB$2=$A131,($B131/$B$116)*$B$113,IF(AB$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:AA131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A131,IF(AC$2=$A131,($B131/$B$116)*$B$113,IF(AC$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:AB131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A131,IF(AD$2=$A131,($B131/$B$116)*$B$113,IF(AD$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:AC131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A131,IF(AE$2=$A131,($B131/$B$116)*$B$113,IF(AE$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:AD131))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A131,IF(AF$2=$A131,($B131/$B$116)*$B$113,IF(AF$2<=$A131+$B$116-1,$B131/$B$116,$B131-SUM($C131:AE131))),0))","v":0},0]
[2037,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A132,IF(C$2=$A132,($B132/$B$116)*$B$113,IF(C$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM(B132:$C132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A132,IF(D$2=$A132,($B132/$B$116)*$B$113,IF(D$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM(C132:$C132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A132,IF(E$2=$A132,($B132/$B$116)*$B$113,IF(E$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:D132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A132,IF(F$2=$A132,($B132/$B$116)*$B$113,IF(F$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:E132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A132,IF(G$2=$A132,($B132/$B$116)*$B$113,IF(G$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:F132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A132,IF(H$2=$A132,($B132/$B$116)*$B$113,IF(H$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:G132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A132,IF(I$2=$A132,($B132/$B$116)*$B$113,IF(I$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:H132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A132,IF(J$2=$A132,($B132/$B$116)*$B$113,IF(J$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:I132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A132,IF(K$2=$A132,($B132/$B$116)*$B$113,IF(K$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:J132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A132,IF(L$2=$A132,($B132/$B$116)*$B$113,IF(L$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:K132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A132,IF(M$2=$A132,($B132/$B$116)*$B$113,IF(M$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:L132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A132,IF(N$2=$A132,($B132/$B$116)*$B$113,IF(N$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:M132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A132,IF(O$2=$A132,($B132/$B$116)*$B$113,IF(O$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:N132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A132,IF(P$2=$A132,($B132/$B$116)*$B$113,IF(P$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:O132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A132,IF(Q$2=$A132,($B132/$B$116)*$B$113,IF(Q$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:P132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A132,IF(R$2=$A132,($B132/$B$116)*$B$113,IF(R$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:Q132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A132,IF(S$2=$A132,($B132/$B$116)*$B$113,IF(S$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:R132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A132,IF(T$2=$A132,($B132/$B$116)*$B$113,IF(T$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:S132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A132,IF(U$2=$A132,($B132/$B$116)*$B$113,IF(U$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:T132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A132,IF(V$2=$A132,($B132/$B$116)*$B$113,IF(V$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:U132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A132,IF(W$2=$A132,($B132/$B$116)*$B$113,IF(W$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:V132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A132,IF(X$2=$A132,($B132/$B$116)*$B$113,IF(X$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:W132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A132,IF(Y$2=$A132,($B132/$B$116)*$B$113,IF(Y$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:X132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A132,IF(Z$2=$A132,($B132/$B$116)*$B$113,IF(Z$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:Y132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A132,IF(AA$2=$A132,($B132/$B$116)*$B$113,IF(AA$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:Z132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A132,IF(AB$2=$A132,($B132/$B$116)*$B$113,IF(AB$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:AA132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A132,IF(AC$2=$A132,($B132/$B$116)*$B$113,IF(AC$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:AB132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A132,IF(AD$2=$A132,($B132/$B$116)*$B$113,IF(AD$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:AC132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A132,IF(AE$2=$A132,($B132/$B$116)*$B$113,IF(AE$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:AD132))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A132,IF(AF$2=$A132,($B132/$B$116)*$B$113,IF(AF$2<=$A132+$B$116-1,$B132/$B$116,$B132-SUM($C132:AE132))),0))","v":0},0]
[2038,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A133,IF(C$2=$A133,($B133/$B$116)*$B$113,IF(C$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM(B133:$C133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A133,IF(D$2=$A133,($B133/$B$116)*$B$113,IF(D$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM(C133:$C133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A133,IF(E$2=$A133,($B133/$B$116)*$B$113,IF(E$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:D133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A133,IF(F$2=$A133,($B133/$B$116)*$B$113,IF(F$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:E133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A133,IF(G$2=$A133,($B133/$B$116)*$B$113,IF(G$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:F133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A133,IF(H$2=$A133,($B133/$B$116)*$B$113,IF(H$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:G133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A133,IF(I$2=$A133,($B133/$B$116)*$B$113,IF(I$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:H133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A133,IF(J$2=$A133,($B133/$B$116)*$B$113,IF(J$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:I133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A133,IF(K$2=$A133,($B133/$B$116)*$B$113,IF(K$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:J133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A133,IF(L$2=$A133,($B133/$B$116)*$B$113,IF(L$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:K133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A133,IF(M$2=$A133,($B133/$B$116)*$B$113,IF(M$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:L133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A133,IF(N$2=$A133,($B133/$B$116)*$B$113,IF(N$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:M133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A133,IF(O$2=$A133,($B133/$B$116)*$B$113,IF(O$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:N133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A133,IF(P$2=$A133,($B133/$B$116)*$B$113,IF(P$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:O133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A133,IF(Q$2=$A133,($B133/$B$116)*$B$113,IF(Q$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:P133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A133,IF(R$2=$A133,($B133/$B$116)*$B$113,IF(R$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:Q133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A133,IF(S$2=$A133,($B133/$B$116)*$B$113,IF(S$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:R133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A133,IF(T$2=$A133,($B133/$B$116)*$B$113,IF(T$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:S133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A133,IF(U$2=$A133,($B133/$B$116)*$B$113,IF(U$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:T133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A133,IF(V$2=$A133,($B133/$B$116)*$B$113,IF(V$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:U133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A133,IF(W$2=$A133,($B133/$B$116)*$B$113,IF(W$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:V133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A133,IF(X$2=$A133,($B133/$B$116)*$B$113,IF(X$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:W133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A133,IF(Y$2=$A133,($B133/$B$116)*$B$113,IF(Y$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:X133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A133,IF(Z$2=$A133,($B133/$B$116)*$B$113,IF(Z$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:Y133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A133,IF(AA$2=$A133,($B133/$B$116)*$B$113,IF(AA$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:Z133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A133,IF(AB$2=$A133,($B133/$B$116)*$B$113,IF(AB$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:AA133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A133,IF(AC$2=$A133,($B133/$B$116)*$B$113,IF(AC$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:AB133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A133,IF(AD$2=$A133,($B133/$B$116)*$B$113,IF(AD$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:AC133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A133,IF(AE$2=$A133,($B133/$B$116)*$B$113,IF(AE$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:AD133))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A133,IF(AF$2=$A133,($B133/$B$116)*$B$113,IF(AF$2<=$A133+$B$116-1,$B133/$B$116,$B133-SUM($C133:AE133))),0))","v":0},0]
[2039,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A134,IF(C$2=$A134,($B134/$B$116)*$B$113,IF(C$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM(B134:$C134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A134,IF(D$2=$A134,($B134/$B$116)*$B$113,IF(D$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM(C134:$C134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A134,IF(E$2=$A134,($B134/$B$116)*$B$113,IF(E$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:D134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A134,IF(F$2=$A134,($B134/$B$116)*$B$113,IF(F$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:E134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A134,IF(G$2=$A134,($B134/$B$116)*$B$113,IF(G$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:F134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A134,IF(H$2=$A134,($B134/$B$116)*$B$113,IF(H$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:G134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A134,IF(I$2=$A134,($B134/$B$116)*$B$113,IF(I$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:H134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A134,IF(J$2=$A134,($B134/$B$116)*$B$113,IF(J$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:I134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A134,IF(K$2=$A134,($B134/$B$116)*$B$113,IF(K$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:J134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A134,IF(L$2=$A134,($B134/$B$116)*$B$113,IF(L$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:K134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A134,IF(M$2=$A134,($B134/$B$116)*$B$113,IF(M$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:L134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A134,IF(N$2=$A134,($B134/$B$116)*$B$113,IF(N$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:M134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A134,IF(O$2=$A134,($B134/$B$116)*$B$113,IF(O$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:N134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A134,IF(P$2=$A134,($B134/$B$116)*$B$113,IF(P$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:O134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A134,IF(Q$2=$A134,($B134/$B$116)*$B$113,IF(Q$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:P134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A134,IF(R$2=$A134,($B134/$B$116)*$B$113,IF(R$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:Q134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A134,IF(S$2=$A134,($B134/$B$116)*$B$113,IF(S$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:R134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A134,IF(T$2=$A134,($B134/$B$116)*$B$113,IF(T$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:S134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A134,IF(U$2=$A134,($B134/$B$116)*$B$113,IF(U$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:T134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A134,IF(V$2=$A134,($B134/$B$116)*$B$113,IF(V$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:U134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A134,IF(W$2=$A134,($B134/$B$116)*$B$113,IF(W$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:V134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A134,IF(X$2=$A134,($B134/$B$116)*$B$113,IF(X$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:W134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A134,IF(Y$2=$A134,($B134/$B$116)*$B$113,IF(Y$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:X134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A134,IF(Z$2=$A134,($B134/$B$116)*$B$113,IF(Z$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:Y134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A134,IF(AA$2=$A134,($B134/$B$116)*$B$113,IF(AA$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:Z134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A134,IF(AB$2=$A134,($B134/$B$116)*$B$113,IF(AB$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:AA134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A134,IF(AC$2=$A134,($B134/$B$116)*$B$113,IF(AC$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:AB134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A134,IF(AD$2=$A134,($B134/$B$116)*$B$113,IF(AD$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:AC134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A134,IF(AE$2=$A134,($B134/$B$116)*$B$113,IF(AE$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:AD134))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A134,IF(AF$2=$A134,($B134/$B$116)*$B$113,IF(AF$2<=$A134+$B$116-1,$B134/$B$116,$B134-SUM($C134:AE134))),0))","v":0},0]
[2040,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A135,IF(C$2=$A135,($B135/$B$116)*$B$113,IF(C$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM(B135:$C135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A135,IF(D$2=$A135,($B135/$B$116)*$B$113,IF(D$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM(C135:$C135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A135,IF(E$2=$A135,($B135/$B$116)*$B$113,IF(E$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:D135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A135,IF(F$2=$A135,($B135/$B$116)*$B$113,IF(F$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:E135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A135,IF(G$2=$A135,($B135/$B$116)*$B$113,IF(G$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:F135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A135,IF(H$2=$A135,($B135/$B$116)*$B$113,IF(H$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:G135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A135,IF(I$2=$A135,($B135/$B$116)*$B$113,IF(I$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:H135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A135,IF(J$2=$A135,($B135/$B$116)*$B$113,IF(J$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:I135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A135,IF(K$2=$A135,($B135/$B$116)*$B$113,IF(K$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:J135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A135,IF(L$2=$A135,($B135/$B$116)*$B$113,IF(L$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:K135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A135,IF(M$2=$A135,($B135/$B$116)*$B$113,IF(M$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:L135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A135,IF(N$2=$A135,($B135/$B$116)*$B$113,IF(N$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:M135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A135,IF(O$2=$A135,($B135/$B$116)*$B$113,IF(O$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:N135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A135,IF(P$2=$A135,($B135/$B$116)*$B$113,IF(P$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:O135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A135,IF(Q$2=$A135,($B135/$B$116)*$B$113,IF(Q$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:P135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A135,IF(R$2=$A135,($B135/$B$116)*$B$113,IF(R$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:Q135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A135,IF(S$2=$A135,($B135/$B$116)*$B$113,IF(S$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:R135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A135,IF(T$2=$A135,($B135/$B$116)*$B$113,IF(T$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:S135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A135,IF(U$2=$A135,($B135/$B$116)*$B$113,IF(U$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:T135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A135,IF(V$2=$A135,($B135/$B$116)*$B$113,IF(V$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:U135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A135,IF(W$2=$A135,($B135/$B$116)*$B$113,IF(W$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:V135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A135,IF(X$2=$A135,($B135/$B$116)*$B$113,IF(X$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:W135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A135,IF(Y$2=$A135,($B135/$B$116)*$B$113,IF(Y$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:X135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A135,IF(Z$2=$A135,($B135/$B$116)*$B$113,IF(Z$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:Y135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A135,IF(AA$2=$A135,($B135/$B$116)*$B$113,IF(AA$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:Z135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A135,IF(AB$2=$A135,($B135/$B$116)*$B$113,IF(AB$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:AA135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A135,IF(AC$2=$A135,($B135/$B$116)*$B$113,IF(AC$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:AB135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A135,IF(AD$2=$A135,($B135/$B$116)*$B$113,IF(AD$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:AC135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A135,IF(AE$2=$A135,($B135/$B$116)*$B$113,IF(AE$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:AD135))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A135,IF(AF$2=$A135,($B135/$B$116)*$B$113,IF(AF$2<=$A135+$B$116-1,$B135/$B$116,$B135-SUM($C135:AE135))),0))","v":0},0]
[2041,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A136,IF(C$2=$A136,($B136/$B$116)*$B$113,IF(C$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM(B136:$C136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A136,IF(D$2=$A136,($B136/$B$116)*$B$113,IF(D$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM(C136:$C136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A136,IF(E$2=$A136,($B136/$B$116)*$B$113,IF(E$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:D136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A136,IF(F$2=$A136,($B136/$B$116)*$B$113,IF(F$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:E136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A136,IF(G$2=$A136,($B136/$B$116)*$B$113,IF(G$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:F136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A136,IF(H$2=$A136,($B136/$B$116)*$B$113,IF(H$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:G136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A136,IF(I$2=$A136,($B136/$B$116)*$B$113,IF(I$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:H136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A136,IF(J$2=$A136,($B136/$B$116)*$B$113,IF(J$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:I136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A136,IF(K$2=$A136,($B136/$B$116)*$B$113,IF(K$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:J136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A136,IF(L$2=$A136,($B136/$B$116)*$B$113,IF(L$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:K136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A136,IF(M$2=$A136,($B136/$B$116)*$B$113,IF(M$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:L136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A136,IF(N$2=$A136,($B136/$B$116)*$B$113,IF(N$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:M136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A136,IF(O$2=$A136,($B136/$B$116)*$B$113,IF(O$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:N136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A136,IF(P$2=$A136,($B136/$B$116)*$B$113,IF(P$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:O136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A136,IF(Q$2=$A136,($B136/$B$116)*$B$113,IF(Q$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:P136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A136,IF(R$2=$A136,($B136/$B$116)*$B$113,IF(R$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:Q136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A136,IF(S$2=$A136,($B136/$B$116)*$B$113,IF(S$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:R136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A136,IF(T$2=$A136,($B136/$B$116)*$B$113,IF(T$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:S136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A136,IF(U$2=$A136,($B136/$B$116)*$B$113,IF(U$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:T136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A136,IF(V$2=$A136,($B136/$B$116)*$B$113,IF(V$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:U136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A136,IF(W$2=$A136,($B136/$B$116)*$B$113,IF(W$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:V136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A136,IF(X$2=$A136,($B136/$B$116)*$B$113,IF(X$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:W136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A136,IF(Y$2=$A136,($B136/$B$116)*$B$113,IF(Y$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:X136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A136,IF(Z$2=$A136,($B136/$B$116)*$B$113,IF(Z$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:Y136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A136,IF(AA$2=$A136,($B136/$B$116)*$B$113,IF(AA$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:Z136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A136,IF(AB$2=$A136,($B136/$B$116)*$B$113,IF(AB$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:AA136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A136,IF(AC$2=$A136,($B136/$B$116)*$B$113,IF(AC$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:AB136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A136,IF(AD$2=$A136,($B136/$B$116)*$B$113,IF(AD$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:AC136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A136,IF(AE$2=$A136,($B136/$B$116)*$B$113,IF(AE$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:AD136))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A136,IF(AF$2=$A136,($B136/$B$116)*$B$113,IF(AF$2<=$A136+$B$116-1,$B136/$B$116,$B136-SUM($C136:AE136))),0))","v":0},0]
[2042,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A137,IF(C$2=$A137,($B137/$B$116)*$B$113,IF(C$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM(B137:$C137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A137,IF(D$2=$A137,($B137/$B$116)*$B$113,IF(D$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM(C137:$C137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A137,IF(E$2=$A137,($B137/$B$116)*$B$113,IF(E$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:D137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A137,IF(F$2=$A137,($B137/$B$116)*$B$113,IF(F$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:E137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A137,IF(G$2=$A137,($B137/$B$116)*$B$113,IF(G$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:F137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A137,IF(H$2=$A137,($B137/$B$116)*$B$113,IF(H$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:G137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A137,IF(I$2=$A137,($B137/$B$116)*$B$113,IF(I$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:H137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A137,IF(J$2=$A137,($B137/$B$116)*$B$113,IF(J$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:I137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A137,IF(K$2=$A137,($B137/$B$116)*$B$113,IF(K$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:J137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A137,IF(L$2=$A137,($B137/$B$116)*$B$113,IF(L$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:K137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A137,IF(M$2=$A137,($B137/$B$116)*$B$113,IF(M$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:L137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A137,IF(N$2=$A137,($B137/$B$116)*$B$113,IF(N$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:M137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A137,IF(O$2=$A137,($B137/$B$116)*$B$113,IF(O$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:N137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A137,IF(P$2=$A137,($B137/$B$116)*$B$113,IF(P$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:O137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A137,IF(Q$2=$A137,($B137/$B$116)*$B$113,IF(Q$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:P137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A137,IF(R$2=$A137,($B137/$B$116)*$B$113,IF(R$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:Q137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A137,IF(S$2=$A137,($B137/$B$116)*$B$113,IF(S$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:R137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A137,IF(T$2=$A137,($B137/$B$116)*$B$113,IF(T$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:S137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A137,IF(U$2=$A137,($B137/$B$116)*$B$113,IF(U$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:T137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A137,IF(V$2=$A137,($B137/$B$116)*$B$113,IF(V$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:U137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A137,IF(W$2=$A137,($B137/$B$116)*$B$113,IF(W$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:V137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A137,IF(X$2=$A137,($B137/$B$116)*$B$113,IF(X$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:W137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A137,IF(Y$2=$A137,($B137/$B$116)*$B$113,IF(Y$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:X137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A137,IF(Z$2=$A137,($B137/$B$116)*$B$113,IF(Z$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:Y137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A137,IF(AA$2=$A137,($B137/$B$116)*$B$113,IF(AA$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:Z137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A137,IF(AB$2=$A137,($B137/$B$116)*$B$113,IF(AB$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:AA137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A137,IF(AC$2=$A137,($B137/$B$116)*$B$113,IF(AC$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:AB137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A137,IF(AD$2=$A137,($B137/$B$116)*$B$113,IF(AD$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:AC137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A137,IF(AE$2=$A137,($B137/$B$116)*$B$113,IF(AE$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:AD137))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A137,IF(AF$2=$A137,($B137/$B$116)*$B$113,IF(AF$2<=$A137+$B$116-1,$B137/$B$116,$B137-SUM($C137:AE137))),0))","v":0},0]
[2043,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A138,IF(C$2=$A138,($B138/$B$116)*$B$113,IF(C$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM(B138:$C138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A138,IF(D$2=$A138,($B138/$B$116)*$B$113,IF(D$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM(C138:$C138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A138,IF(E$2=$A138,($B138/$B$116)*$B$113,IF(E$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:D138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A138,IF(F$2=$A138,($B138/$B$116)*$B$113,IF(F$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:E138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A138,IF(G$2=$A138,($B138/$B$116)*$B$113,IF(G$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:F138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A138,IF(H$2=$A138,($B138/$B$116)*$B$113,IF(H$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:G138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A138,IF(I$2=$A138,($B138/$B$116)*$B$113,IF(I$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:H138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A138,IF(J$2=$A138,($B138/$B$116)*$B$113,IF(J$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:I138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A138,IF(K$2=$A138,($B138/$B$116)*$B$113,IF(K$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:J138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A138,IF(L$2=$A138,($B138/$B$116)*$B$113,IF(L$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:K138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A138,IF(M$2=$A138,($B138/$B$116)*$B$113,IF(M$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:L138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A138,IF(N$2=$A138,($B138/$B$116)*$B$113,IF(N$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:M138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A138,IF(O$2=$A138,($B138/$B$116)*$B$113,IF(O$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:N138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A138,IF(P$2=$A138,($B138/$B$116)*$B$113,IF(P$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:O138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A138,IF(Q$2=$A138,($B138/$B$116)*$B$113,IF(Q$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:P138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A138,IF(R$2=$A138,($B138/$B$116)*$B$113,IF(R$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:Q138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A138,IF(S$2=$A138,($B138/$B$116)*$B$113,IF(S$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:R138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A138,IF(T$2=$A138,($B138/$B$116)*$B$113,IF(T$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:S138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A138,IF(U$2=$A138,($B138/$B$116)*$B$113,IF(U$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:T138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A138,IF(V$2=$A138,($B138/$B$116)*$B$113,IF(V$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:U138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A138,IF(W$2=$A138,($B138/$B$116)*$B$113,IF(W$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:V138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A138,IF(X$2=$A138,($B138/$B$116)*$B$113,IF(X$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:W138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A138,IF(Y$2=$A138,($B138/$B$116)*$B$113,IF(Y$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:X138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A138,IF(Z$2=$A138,($B138/$B$116)*$B$113,IF(Z$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:Y138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A138,IF(AA$2=$A138,($B138/$B$116)*$B$113,IF(AA$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:Z138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A138,IF(AB$2=$A138,($B138/$B$116)*$B$113,IF(AB$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:AA138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A138,IF(AC$2=$A138,($B138/$B$116)*$B$113,IF(AC$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:AB138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A138,IF(AD$2=$A138,($B138/$B$116)*$B$113,IF(AD$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:AC138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A138,IF(AE$2=$A138,($B138/$B$116)*$B$113,IF(AE$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:AD138))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A138,IF(AF$2=$A138,($B138/$B$116)*$B$113,IF(AF$2<=$A138+$B$116-1,$B138/$B$116,$B138-SUM($C138:AE138))),0))","v":0},0]
[2044,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A139,IF(C$2=$A139,($B139/$B$116)*$B$113,IF(C$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM(B139:$C139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A139,IF(D$2=$A139,($B139/$B$116)*$B$113,IF(D$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM(C139:$C139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A139,IF(E$2=$A139,($B139/$B$116)*$B$113,IF(E$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:D139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A139,IF(F$2=$A139,($B139/$B$116)*$B$113,IF(F$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:E139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A139,IF(G$2=$A139,($B139/$B$116)*$B$113,IF(G$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:F139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A139,IF(H$2=$A139,($B139/$B$116)*$B$113,IF(H$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:G139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A139,IF(I$2=$A139,($B139/$B$116)*$B$113,IF(I$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:H139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A139,IF(J$2=$A139,($B139/$B$116)*$B$113,IF(J$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:I139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A139,IF(K$2=$A139,($B139/$B$116)*$B$113,IF(K$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:J139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A139,IF(L$2=$A139,($B139/$B$116)*$B$113,IF(L$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:K139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A139,IF(M$2=$A139,($B139/$B$116)*$B$113,IF(M$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:L139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A139,IF(N$2=$A139,($B139/$B$116)*$B$113,IF(N$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:M139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A139,IF(O$2=$A139,($B139/$B$116)*$B$113,IF(O$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:N139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A139,IF(P$2=$A139,($B139/$B$116)*$B$113,IF(P$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:O139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A139,IF(Q$2=$A139,($B139/$B$116)*$B$113,IF(Q$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:P139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A139,IF(R$2=$A139,($B139/$B$116)*$B$113,IF(R$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:Q139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A139,IF(S$2=$A139,($B139/$B$116)*$B$113,IF(S$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:R139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A139,IF(T$2=$A139,($B139/$B$116)*$B$113,IF(T$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:S139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A139,IF(U$2=$A139,($B139/$B$116)*$B$113,IF(U$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:T139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A139,IF(V$2=$A139,($B139/$B$116)*$B$113,IF(V$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:U139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A139,IF(W$2=$A139,($B139/$B$116)*$B$113,IF(W$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:V139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A139,IF(X$2=$A139,($B139/$B$116)*$B$113,IF(X$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:W139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A139,IF(Y$2=$A139,($B139/$B$116)*$B$113,IF(Y$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:X139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A139,IF(Z$2=$A139,($B139/$B$116)*$B$113,IF(Z$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:Y139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A139,IF(AA$2=$A139,($B139/$B$116)*$B$113,IF(AA$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:Z139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A139,IF(AB$2=$A139,($B139/$B$116)*$B$113,IF(AB$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:AA139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A139,IF(AC$2=$A139,($B139/$B$116)*$B$113,IF(AC$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:AB139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A139,IF(AD$2=$A139,($B139/$B$116)*$B$113,IF(AD$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:AC139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A139,IF(AE$2=$A139,($B139/$B$116)*$B$113,IF(AE$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:AD139))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A139,IF(AF$2=$A139,($B139/$B$116)*$B$113,IF(AF$2<=$A139+$B$116-1,$B139/$B$116,$B139-SUM($C139:AE139))),0))","v":0},0]
[2045,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A140,IF(C$2=$A140,($B140/$B$116)*$B$113,IF(C$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM(B140:$C140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A140,IF(D$2=$A140,($B140/$B$116)*$B$113,IF(D$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM(C140:$C140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A140,IF(E$2=$A140,($B140/$B$116)*$B$113,IF(E$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:D140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A140,IF(F$2=$A140,($B140/$B$116)*$B$113,IF(F$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:E140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A140,IF(G$2=$A140,($B140/$B$116)*$B$113,IF(G$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:F140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A140,IF(H$2=$A140,($B140/$B$116)*$B$113,IF(H$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:G140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A140,IF(I$2=$A140,($B140/$B$116)*$B$113,IF(I$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:H140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A140,IF(J$2=$A140,($B140/$B$116)*$B$113,IF(J$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:I140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A140,IF(K$2=$A140,($B140/$B$116)*$B$113,IF(K$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:J140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A140,IF(L$2=$A140,($B140/$B$116)*$B$113,IF(L$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:K140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A140,IF(M$2=$A140,($B140/$B$116)*$B$113,IF(M$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:L140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A140,IF(N$2=$A140,($B140/$B$116)*$B$113,IF(N$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:M140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A140,IF(O$2=$A140,($B140/$B$116)*$B$113,IF(O$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:N140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A140,IF(P$2=$A140,($B140/$B$116)*$B$113,IF(P$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:O140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A140,IF(Q$2=$A140,($B140/$B$116)*$B$113,IF(Q$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:P140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A140,IF(R$2=$A140,($B140/$B$116)*$B$113,IF(R$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:Q140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A140,IF(S$2=$A140,($B140/$B$116)*$B$113,IF(S$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:R140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A140,IF(T$2=$A140,($B140/$B$116)*$B$113,IF(T$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:S140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A140,IF(U$2=$A140,($B140/$B$116)*$B$113,IF(U$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:T140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A140,IF(V$2=$A140,($B140/$B$116)*$B$113,IF(V$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:U140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A140,IF(W$2=$A140,($B140/$B$116)*$B$113,IF(W$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:V140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A140,IF(X$2=$A140,($B140/$B$116)*$B$113,IF(X$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:W140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A140,IF(Y$2=$A140,($B140/$B$116)*$B$113,IF(Y$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:X140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A140,IF(Z$2=$A140,($B140/$B$116)*$B$113,IF(Z$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:Y140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A140,IF(AA$2=$A140,($B140/$B$116)*$B$113,IF(AA$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:Z140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A140,IF(AB$2=$A140,($B140/$B$116)*$B$113,IF(AB$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:AA140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A140,IF(AC$2=$A140,($B140/$B$116)*$B$113,IF(AC$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:AB140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A140,IF(AD$2=$A140,($B140/$B$116)*$B$113,IF(AD$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:AC140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A140,IF(AE$2=$A140,($B140/$B$116)*$B$113,IF(AE$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:AD140))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A140,IF(AF$2=$A140,($B140/$B$116)*$B$113,IF(AF$2<=$A140+$B$116-1,$B140/$B$116,$B140-SUM($C140:AE140))),0))","v":0},0]
[2046,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A141,IF(C$2=$A141,($B141/$B$116)*$B$113,IF(C$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM(B141:$C141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A141,IF(D$2=$A141,($B141/$B$116)*$B$113,IF(D$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM(C141:$C141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A141,IF(E$2=$A141,($B141/$B$116)*$B$113,IF(E$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:D141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A141,IF(F$2=$A141,($B141/$B$116)*$B$113,IF(F$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:E141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A141,IF(G$2=$A141,($B141/$B$116)*$B$113,IF(G$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:F141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A141,IF(H$2=$A141,($B141/$B$116)*$B$113,IF(H$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:G141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A141,IF(I$2=$A141,($B141/$B$116)*$B$113,IF(I$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:H141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A141,IF(J$2=$A141,($B141/$B$116)*$B$113,IF(J$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:I141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A141,IF(K$2=$A141,($B141/$B$116)*$B$113,IF(K$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:J141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A141,IF(L$2=$A141,($B141/$B$116)*$B$113,IF(L$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:K141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A141,IF(M$2=$A141,($B141/$B$116)*$B$113,IF(M$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:L141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A141,IF(N$2=$A141,($B141/$B$116)*$B$113,IF(N$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:M141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A141,IF(O$2=$A141,($B141/$B$116)*$B$113,IF(O$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:N141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A141,IF(P$2=$A141,($B141/$B$116)*$B$113,IF(P$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:O141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A141,IF(Q$2=$A141,($B141/$B$116)*$B$113,IF(Q$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:P141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A141,IF(R$2=$A141,($B141/$B$116)*$B$113,IF(R$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:Q141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A141,IF(S$2=$A141,($B141/$B$116)*$B$113,IF(S$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:R141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A141,IF(T$2=$A141,($B141/$B$116)*$B$113,IF(T$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:S141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A141,IF(U$2=$A141,($B141/$B$116)*$B$113,IF(U$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:T141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A141,IF(V$2=$A141,($B141/$B$116)*$B$113,IF(V$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:U141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A141,IF(W$2=$A141,($B141/$B$116)*$B$113,IF(W$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:V141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A141,IF(X$2=$A141,($B141/$B$116)*$B$113,IF(X$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:W141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A141,IF(Y$2=$A141,($B141/$B$116)*$B$113,IF(Y$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:X141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A141,IF(Z$2=$A141,($B141/$B$116)*$B$113,IF(Z$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:Y141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A141,IF(AA$2=$A141,($B141/$B$116)*$B$113,IF(AA$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:Z141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A141,IF(AB$2=$A141,($B141/$B$116)*$B$113,IF(AB$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:AA141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A141,IF(AC$2=$A141,($B141/$B$116)*$B$113,IF(AC$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:AB141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A141,IF(AD$2=$A141,($B141/$B$116)*$B$113,IF(AD$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:AC141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A141,IF(AE$2=$A141,($B141/$B$116)*$B$113,IF(AE$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:AD141))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A141,IF(AF$2=$A141,($B141/$B$116)*$B$113,IF(AF$2<=$A141+$B$116-1,$B141/$B$116,$B141-SUM($C141:AE141))),0))","v":0},0]
[2047,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A142,IF(C$2=$A142,($B142/$B$116)*$B$113,IF(C$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM(B142:$C142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A142,IF(D$2=$A142,($B142/$B$116)*$B$113,IF(D$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM(C142:$C142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A142,IF(E$2=$A142,($B142/$B$116)*$B$113,IF(E$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:D142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A142,IF(F$2=$A142,($B142/$B$116)*$B$113,IF(F$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:E142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A142,IF(G$2=$A142,($B142/$B$116)*$B$113,IF(G$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:F142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A142,IF(H$2=$A142,($B142/$B$116)*$B$113,IF(H$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:G142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A142,IF(I$2=$A142,($B142/$B$116)*$B$113,IF(I$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:H142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A142,IF(J$2=$A142,($B142/$B$116)*$B$113,IF(J$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:I142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A142,IF(K$2=$A142,($B142/$B$116)*$B$113,IF(K$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:J142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A142,IF(L$2=$A142,($B142/$B$116)*$B$113,IF(L$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:K142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A142,IF(M$2=$A142,($B142/$B$116)*$B$113,IF(M$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:L142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A142,IF(N$2=$A142,($B142/$B$116)*$B$113,IF(N$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:M142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A142,IF(O$2=$A142,($B142/$B$116)*$B$113,IF(O$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:N142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A142,IF(P$2=$A142,($B142/$B$116)*$B$113,IF(P$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:O142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A142,IF(Q$2=$A142,($B142/$B$116)*$B$113,IF(Q$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:P142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A142,IF(R$2=$A142,($B142/$B$116)*$B$113,IF(R$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:Q142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A142,IF(S$2=$A142,($B142/$B$116)*$B$113,IF(S$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:R142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A142,IF(T$2=$A142,($B142/$B$116)*$B$113,IF(T$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:S142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A142,IF(U$2=$A142,($B142/$B$116)*$B$113,IF(U$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:T142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A142,IF(V$2=$A142,($B142/$B$116)*$B$113,IF(V$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:U142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A142,IF(W$2=$A142,($B142/$B$116)*$B$113,IF(W$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:V142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A142,IF(X$2=$A142,($B142/$B$116)*$B$113,IF(X$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:W142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A142,IF(Y$2=$A142,($B142/$B$116)*$B$113,IF(Y$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:X142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A142,IF(Z$2=$A142,($B142/$B$116)*$B$113,IF(Z$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:Y142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A142,IF(AA$2=$A142,($B142/$B$116)*$B$113,IF(AA$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:Z142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A142,IF(AB$2=$A142,($B142/$B$116)*$B$113,IF(AB$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:AA142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A142,IF(AC$2=$A142,($B142/$B$116)*$B$113,IF(AC$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:AB142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A142,IF(AD$2=$A142,($B142/$B$116)*$B$113,IF(AD$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:AC142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A142,IF(AE$2=$A142,($B142/$B$116)*$B$113,IF(AE$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:AD142))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A142,IF(AF$2=$A142,($B142/$B$116)*$B$113,IF(AF$2<=$A142+$B$116-1,$B142/$B$116,$B142-SUM($C142:AE142))),0))","v":0},{"$f":"SUM(C142:AF142)","v":0}]
[2048,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A143,IF(C$2=$A143,($B143/$B$116)*$B$113,IF(C$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM(B143:$C143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A143,IF(D$2=$A143,($B143/$B$116)*$B$113,IF(D$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM(C143:$C143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A143,IF(E$2=$A143,($B143/$B$116)*$B$113,IF(E$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:D143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A143,IF(F$2=$A143,($B143/$B$116)*$B$113,IF(F$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:E143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A143,IF(G$2=$A143,($B143/$B$116)*$B$113,IF(G$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:F143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A143,IF(H$2=$A143,($B143/$B$116)*$B$113,IF(H$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:G143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A143,IF(I$2=$A143,($B143/$B$116)*$B$113,IF(I$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:H143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A143,IF(J$2=$A143,($B143/$B$116)*$B$113,IF(J$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:I143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A143,IF(K$2=$A143,($B143/$B$116)*$B$113,IF(K$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:J143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A143,IF(L$2=$A143,($B143/$B$116)*$B$113,IF(L$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:K143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A143,IF(M$2=$A143,($B143/$B$116)*$B$113,IF(M$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:L143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A143,IF(N$2=$A143,($B143/$B$116)*$B$113,IF(N$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:M143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A143,IF(O$2=$A143,($B143/$B$116)*$B$113,IF(O$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:N143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A143,IF(P$2=$A143,($B143/$B$116)*$B$113,IF(P$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:O143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A143,IF(Q$2=$A143,($B143/$B$116)*$B$113,IF(Q$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:P143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A143,IF(R$2=$A143,($B143/$B$116)*$B$113,IF(R$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:Q143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A143,IF(S$2=$A143,($B143/$B$116)*$B$113,IF(S$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:R143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A143,IF(T$2=$A143,($B143/$B$116)*$B$113,IF(T$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:S143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A143,IF(U$2=$A143,($B143/$B$116)*$B$113,IF(U$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:T143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A143,IF(V$2=$A143,($B143/$B$116)*$B$113,IF(V$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:U143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A143,IF(W$2=$A143,($B143/$B$116)*$B$113,IF(W$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:V143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A143,IF(X$2=$A143,($B143/$B$116)*$B$113,IF(X$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:W143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A143,IF(Y$2=$A143,($B143/$B$116)*$B$113,IF(Y$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:X143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A143,IF(Z$2=$A143,($B143/$B$116)*$B$113,IF(Z$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:Y143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A143,IF(AA$2=$A143,($B143/$B$116)*$B$113,IF(AA$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:Z143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A143,IF(AB$2=$A143,($B143/$B$116)*$B$113,IF(AB$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:AA143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A143,IF(AC$2=$A143,($B143/$B$116)*$B$113,IF(AC$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:AB143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A143,IF(AD$2=$A143,($B143/$B$116)*$B$113,IF(AD$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:AC143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A143,IF(AE$2=$A143,($B143/$B$116)*$B$113,IF(AE$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:AD143))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A143,IF(AF$2=$A143,($B143/$B$116)*$B$113,IF(AF$2<=$A143+$B$116-1,$B143/$B$116,$B143-SUM($C143:AE143))),0))","v":0},0]
[2049,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A144,IF(C$2=$A144,($B144/$B$116)*$B$113,IF(C$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM(B144:$C144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A144,IF(D$2=$A144,($B144/$B$116)*$B$113,IF(D$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM(C144:$C144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A144,IF(E$2=$A144,($B144/$B$116)*$B$113,IF(E$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:D144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A144,IF(F$2=$A144,($B144/$B$116)*$B$113,IF(F$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:E144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A144,IF(G$2=$A144,($B144/$B$116)*$B$113,IF(G$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:F144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A144,IF(H$2=$A144,($B144/$B$116)*$B$113,IF(H$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:G144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A144,IF(I$2=$A144,($B144/$B$116)*$B$113,IF(I$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:H144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A144,IF(J$2=$A144,($B144/$B$116)*$B$113,IF(J$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:I144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A144,IF(K$2=$A144,($B144/$B$116)*$B$113,IF(K$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:J144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A144,IF(L$2=$A144,($B144/$B$116)*$B$113,IF(L$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:K144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A144,IF(M$2=$A144,($B144/$B$116)*$B$113,IF(M$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:L144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A144,IF(N$2=$A144,($B144/$B$116)*$B$113,IF(N$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:M144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A144,IF(O$2=$A144,($B144/$B$116)*$B$113,IF(O$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:N144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A144,IF(P$2=$A144,($B144/$B$116)*$B$113,IF(P$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:O144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A144,IF(Q$2=$A144,($B144/$B$116)*$B$113,IF(Q$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:P144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A144,IF(R$2=$A144,($B144/$B$116)*$B$113,IF(R$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:Q144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A144,IF(S$2=$A144,($B144/$B$116)*$B$113,IF(S$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:R144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A144,IF(T$2=$A144,($B144/$B$116)*$B$113,IF(T$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:S144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A144,IF(U$2=$A144,($B144/$B$116)*$B$113,IF(U$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:T144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A144,IF(V$2=$A144,($B144/$B$116)*$B$113,IF(V$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:U144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A144,IF(W$2=$A144,($B144/$B$116)*$B$113,IF(W$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:V144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A144,IF(X$2=$A144,($B144/$B$116)*$B$113,IF(X$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:W144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A144,IF(Y$2=$A144,($B144/$B$116)*$B$113,IF(Y$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:X144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A144,IF(Z$2=$A144,($B144/$B$116)*$B$113,IF(Z$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:Y144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A144,IF(AA$2=$A144,($B144/$B$116)*$B$113,IF(AA$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:Z144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A144,IF(AB$2=$A144,($B144/$B$116)*$B$113,IF(AB$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:AA144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A144,IF(AC$2=$A144,($B144/$B$116)*$B$113,IF(AC$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:AB144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A144,IF(AD$2=$A144,($B144/$B$116)*$B$113,IF(AD$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:AC144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A144,IF(AE$2=$A144,($B144/$B$116)*$B$113,IF(AE$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:AD144))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A144,IF(AF$2=$A144,($B144/$B$116)*$B$113,IF(AF$2<=$A144+$B$116-1,$B144/$B$116,$B144-SUM($C144:AE144))),0))","v":0},0]
[2050,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A145,IF(C$2=$A145,($B145/$B$116)*$B$113,IF(C$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM(B145:$C145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A145,IF(D$2=$A145,($B145/$B$116)*$B$113,IF(D$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM(C145:$C145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A145,IF(E$2=$A145,($B145/$B$116)*$B$113,IF(E$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:D145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A145,IF(F$2=$A145,($B145/$B$116)*$B$113,IF(F$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:E145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A145,IF(G$2=$A145,($B145/$B$116)*$B$113,IF(G$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:F145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A145,IF(H$2=$A145,($B145/$B$116)*$B$113,IF(H$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:G145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A145,IF(I$2=$A145,($B145/$B$116)*$B$113,IF(I$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:H145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A145,IF(J$2=$A145,($B145/$B$116)*$B$113,IF(J$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:I145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A145,IF(K$2=$A145,($B145/$B$116)*$B$113,IF(K$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:J145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A145,IF(L$2=$A145,($B145/$B$116)*$B$113,IF(L$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:K145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A145,IF(M$2=$A145,($B145/$B$116)*$B$113,IF(M$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:L145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A145,IF(N$2=$A145,($B145/$B$116)*$B$113,IF(N$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:M145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A145,IF(O$2=$A145,($B145/$B$116)*$B$113,IF(O$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:N145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A145,IF(P$2=$A145,($B145/$B$116)*$B$113,IF(P$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:O145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A145,IF(Q$2=$A145,($B145/$B$116)*$B$113,IF(Q$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:P145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A145,IF(R$2=$A145,($B145/$B$116)*$B$113,IF(R$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:Q145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A145,IF(S$2=$A145,($B145/$B$116)*$B$113,IF(S$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:R145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A145,IF(T$2=$A145,($B145/$B$116)*$B$113,IF(T$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:S145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A145,IF(U$2=$A145,($B145/$B$116)*$B$113,IF(U$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:T145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A145,IF(V$2=$A145,($B145/$B$116)*$B$113,IF(V$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:U145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A145,IF(W$2=$A145,($B145/$B$116)*$B$113,IF(W$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:V145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A145,IF(X$2=$A145,($B145/$B$116)*$B$113,IF(X$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:W145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A145,IF(Y$2=$A145,($B145/$B$116)*$B$113,IF(Y$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:X145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A145,IF(Z$2=$A145,($B145/$B$116)*$B$113,IF(Z$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:Y145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A145,IF(AA$2=$A145,($B145/$B$116)*$B$113,IF(AA$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:Z145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A145,IF(AB$2=$A145,($B145/$B$116)*$B$113,IF(AB$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:AA145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A145,IF(AC$2=$A145,($B145/$B$116)*$B$113,IF(AC$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:AB145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A145,IF(AD$2=$A145,($B145/$B$116)*$B$113,IF(AD$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:AC145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A145,IF(AE$2=$A145,($B145/$B$116)*$B$113,IF(AE$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:AD145))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A145,IF(AF$2=$A145,($B145/$B$116)*$B$113,IF(AF$2<=$A145+$B$116-1,$B145/$B$116,$B145-SUM($C145:AE145))),0))","v":0},0]
[2051,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A146,IF(C$2=$A146,($B146/$B$116)*$B$113,IF(C$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM(B146:$C146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A146,IF(D$2=$A146,($B146/$B$116)*$B$113,IF(D$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM(C146:$C146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A146,IF(E$2=$A146,($B146/$B$116)*$B$113,IF(E$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:D146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A146,IF(F$2=$A146,($B146/$B$116)*$B$113,IF(F$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:E146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A146,IF(G$2=$A146,($B146/$B$116)*$B$113,IF(G$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:F146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A146,IF(H$2=$A146,($B146/$B$116)*$B$113,IF(H$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:G146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A146,IF(I$2=$A146,($B146/$B$116)*$B$113,IF(I$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:H146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A146,IF(J$2=$A146,($B146/$B$116)*$B$113,IF(J$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:I146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A146,IF(K$2=$A146,($B146/$B$116)*$B$113,IF(K$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:J146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A146,IF(L$2=$A146,($B146/$B$116)*$B$113,IF(L$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:K146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A146,IF(M$2=$A146,($B146/$B$116)*$B$113,IF(M$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:L146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A146,IF(N$2=$A146,($B146/$B$116)*$B$113,IF(N$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:M146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A146,IF(O$2=$A146,($B146/$B$116)*$B$113,IF(O$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:N146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A146,IF(P$2=$A146,($B146/$B$116)*$B$113,IF(P$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:O146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A146,IF(Q$2=$A146,($B146/$B$116)*$B$113,IF(Q$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:P146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A146,IF(R$2=$A146,($B146/$B$116)*$B$113,IF(R$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:Q146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A146,IF(S$2=$A146,($B146/$B$116)*$B$113,IF(S$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:R146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A146,IF(T$2=$A146,($B146/$B$116)*$B$113,IF(T$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:S146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A146,IF(U$2=$A146,($B146/$B$116)*$B$113,IF(U$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:T146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A146,IF(V$2=$A146,($B146/$B$116)*$B$113,IF(V$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:U146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A146,IF(W$2=$A146,($B146/$B$116)*$B$113,IF(W$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:V146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A146,IF(X$2=$A146,($B146/$B$116)*$B$113,IF(X$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:W146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A146,IF(Y$2=$A146,($B146/$B$116)*$B$113,IF(Y$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:X146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A146,IF(Z$2=$A146,($B146/$B$116)*$B$113,IF(Z$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:Y146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A146,IF(AA$2=$A146,($B146/$B$116)*$B$113,IF(AA$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:Z146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A146,IF(AB$2=$A146,($B146/$B$116)*$B$113,IF(AB$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:AA146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A146,IF(AC$2=$A146,($B146/$B$116)*$B$113,IF(AC$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:AB146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A146,IF(AD$2=$A146,($B146/$B$116)*$B$113,IF(AD$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:AC146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A146,IF(AE$2=$A146,($B146/$B$116)*$B$113,IF(AE$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:AD146))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A146,IF(AF$2=$A146,($B146/$B$116)*$B$113,IF(AF$2<=$A146+$B$116-1,$B146/$B$116,$B146-SUM($C146:AE146))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A113","v":"Total Depreciation - LEED Design Costs"},{"$f":"SUM(B117:B146)","v":1550095.5124418859},{"$f":"SUM(C117:C146)","v":0},{"$f":"SUM(D117:D146)","v":0},0,12917.462603682383,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,25834.925207364766,{"$f":"SUM(C147:AF147)","v":684625.51799516624}]
[]
[{"$f":"+Capex!$A$10","v":"Capital Plug"},{"$f":"+Capex!$C$10/12","v":0.5}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$10=0,Capex!G$10,IF(Capex!$B$10=Capex!G$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!G$24,IF(Capex!$B$10=Capex!G$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!H$10,IF(Capex!$B$10=Capex!H$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!H$24,IF(Capex!$B$10=Capex!H$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!I$10,IF(Capex!$B$10=Capex!I$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!I$24,IF(Capex!$B$10=Capex!I$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!J$10,IF(Capex!$B$10=Capex!J$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!J$24,IF(Capex!$B$10=Capex!J$4,Capex!$AK$24,0))","v":5435990.2360561565},{"$f":"IF(Capex!$B$10=0,Capex!K$10,IF(Capex!$B$10=Capex!K$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!K$24,IF(Capex!$B$10=Capex!K$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!L$10,IF(Capex!$B$10=Capex!L$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!L$24,IF(Capex!$B$10=Capex!L$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!M$10,IF(Capex!$B$10=Capex!M$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!M$24,IF(Capex!$B$10=Capex!M$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!N$10,IF(Capex!$B$10=Capex!N$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!N$24,IF(Capex!$B$10=Capex!N$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!O$10,IF(Capex!$B$10=Capex!O$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!O$24,IF(Capex!$B$10=Capex!O$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!P$10,IF(Capex!$B$10=Capex!P$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!P$24,IF(Capex!$B$10=Capex!P$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!Q$10,IF(Capex!$B$10=Capex!Q$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!Q$24,IF(Capex!$B$10=Capex!Q$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!R$10,IF(Capex!$B$10=Capex!R$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!R$24,IF(Capex!$B$10=Capex!R$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!S$10,IF(Capex!$B$10=Capex!S$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!S$24,IF(Capex!$B$10=Capex!S$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!T$10,IF(Capex!$B$10=Capex!T$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!T$24,IF(Capex!$B$10=Capex!T$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!U$10,IF(Capex!$B$10=Capex!U$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!U$24,IF(Capex!$B$10=Capex!U$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!V$10,IF(Capex!$B$10=Capex!V$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!V$24,IF(Capex!$B$10=Capex!V$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!W$10,IF(Capex!$B$10=Capex!W$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!W$24,IF(Capex!$B$10=Capex!W$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!X$10,IF(Capex!$B$10=Capex!X$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!X$24,IF(Capex!$B$10=Capex!X$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!Y$10,IF(Capex!$B$10=Capex!Y$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!Y$24,IF(Capex!$B$10=Capex!Y$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!Z$10,IF(Capex!$B$10=Capex!Z$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!Z$24,IF(Capex!$B$10=Capex!Z$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AA$10,IF(Capex!$B$10=Capex!AA$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AA$24,IF(Capex!$B$10=Capex!AA$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AB$10,IF(Capex!$B$10=Capex!AB$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AB$24,IF(Capex!$B$10=Capex!AB$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AC$10,IF(Capex!$B$10=Capex!AC$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AC$24,IF(Capex!$B$10=Capex!AC$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AD$10,IF(Capex!$B$10=Capex!AD$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AD$24,IF(Capex!$B$10=Capex!AD$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AE$10,IF(Capex!$B$10=Capex!AE$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AE$24,IF(Capex!$B$10=Capex!AE$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AF$10,IF(Capex!$B$10=Capex!AF$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AF$24,IF(Capex!$B$10=Capex!AF$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AG$10,IF(Capex!$B$10=Capex!AG$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AG$24,IF(Capex!$B$10=Capex!AG$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AH$10,IF(Capex!$B$10=Capex!AH$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AH$24,IF(Capex!$B$10=Capex!AH$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AI$10,IF(Capex!$B$10=Capex!AI$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AI$24,IF(Capex!$B$10=Capex!AI$4,Capex!$AK$24,0))","v":0},{"$f":"IF(Capex!$B$10=0,Capex!AJ$10,IF(Capex!$B$10=Capex!AJ$4,Capex!$AK$10,0))+IF(Capex!$B$10=0,Capex!AJ$24,IF(Capex!$B$10=Capex!AJ$4,Capex!$AK$24,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C150","v":0},{"$f":"+D150+C151","v":0},{"$f":"+E150+D151","v":0},{"$f":"+F150+E151","v":5435990.2360561565},{"$f":"+G150+F151","v":5435990.2360561565},{"$f":"+H150+G151","v":5435990.2360561565},{"$f":"+I150+H151","v":5435990.2360561565},{"$f":"+J150+I151","v":5435990.2360561565},{"$f":"+K150+J151","v":5435990.2360561565},{"$f":"+L150+K151","v":5435990.2360561565},{"$f":"+M150+L151","v":5435990.2360561565},{"$f":"+N150+M151","v":5435990.2360561565},{"$f":"+O150+N151","v":5435990.2360561565},{"$f":"+P150+O151","v":5435990.2360561565},{"$f":"+Q150+P151","v":5435990.2360561565},{"$f":"+R150+Q151","v":5435990.2360561565},{"$f":"+S150+R151","v":5435990.2360561565},{"$f":"+T150+S151","v":5435990.2360561565},{"$f":"+U150+T151","v":5435990.2360561565},{"$f":"+V150+U151","v":5435990.2360561565},{"$f":"+W150+V151","v":5435990.2360561565},{"$f":"+X150+W151","v":5435990.2360561565},{"$f":"+Y150+X151","v":5435990.2360561565},{"$f":"+Z150+Y151","v":5435990.2360561565},{"$f":"+AA150+Z151","v":5435990.2360561565},{"$f":"+AB150+AA151","v":5435990.2360561565},{"$f":"+AC150+AB151","v":5435990.2360561565},{"$f":"+AD150+AC151","v":5435990.2360561565},{"$f":"+AE150+AD151","v":5435990.2360561565},{"$f":"+AF150+AE151","v":5435990.2360561565}]
["Depreciation Life",{"$f":"+Capex!$D$10","v":60}]
[{"$f":"+A9","v":2022},{"$f":"SUMIF($C$2:$AF$2,A153,$C$150:$AF$150)","v":0},{"$f":"IF($B$152=0,0,IF(C$2>=$A153,IF(C$2=$A153,($B153/$B$152)*$B$149,IF(C$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM(B153:$C153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A153,IF(D$2=$A153,($B153/$B$152)*$B$149,IF(D$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM(C153:$C153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A153,IF(E$2=$A153,($B153/$B$152)*$B$149,IF(E$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:D153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A153,IF(F$2=$A153,($B153/$B$152)*$B$149,IF(F$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:E153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A153,IF(G$2=$A153,($B153/$B$152)*$B$149,IF(G$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:F153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A153,IF(H$2=$A153,($B153/$B$152)*$B$149,IF(H$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:G153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A153,IF(I$2=$A153,($B153/$B$152)*$B$149,IF(I$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:H153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A153,IF(J$2=$A153,($B153/$B$152)*$B$149,IF(J$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:I153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A153,IF(K$2=$A153,($B153/$B$152)*$B$149,IF(K$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:J153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A153,IF(L$2=$A153,($B153/$B$152)*$B$149,IF(L$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:K153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A153,IF(M$2=$A153,($B153/$B$152)*$B$149,IF(M$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:L153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A153,IF(N$2=$A153,($B153/$B$152)*$B$149,IF(N$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:M153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A153,IF(O$2=$A153,($B153/$B$152)*$B$149,IF(O$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:N153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A153,IF(P$2=$A153,($B153/$B$152)*$B$149,IF(P$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:O153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A153,IF(Q$2=$A153,($B153/$B$152)*$B$149,IF(Q$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:P153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A153,IF(R$2=$A153,($B153/$B$152)*$B$149,IF(R$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:Q153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A153,IF(S$2=$A153,($B153/$B$152)*$B$149,IF(S$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:R153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A153,IF(T$2=$A153,($B153/$B$152)*$B$149,IF(T$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:S153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A153,IF(U$2=$A153,($B153/$B$152)*$B$149,IF(U$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:T153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A153,IF(V$2=$A153,($B153/$B$152)*$B$149,IF(V$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:U153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A153,IF(W$2=$A153,($B153/$B$152)*$B$149,IF(W$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:V153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A153,IF(X$2=$A153,($B153/$B$152)*$B$149,IF(X$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:W153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A153,IF(Y$2=$A153,($B153/$B$152)*$B$149,IF(Y$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:X153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A153,IF(Z$2=$A153,($B153/$B$152)*$B$149,IF(Z$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:Y153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A153,IF(AA$2=$A153,($B153/$B$152)*$B$149,IF(AA$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:Z153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A153,IF(AB$2=$A153,($B153/$B$152)*$B$149,IF(AB$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:AA153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A153,IF(AC$2=$A153,($B153/$B$152)*$B$149,IF(AC$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:AB153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A153,IF(AD$2=$A153,($B153/$B$152)*$B$149,IF(AD$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:AC153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A153,IF(AE$2=$A153,($B153/$B$152)*$B$149,IF(AE$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:AD153))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A153,IF(AF$2=$A153,($B153/$B$152)*$B$149,IF(AF$2<=$A153+$B$152-1,$B153/$B$152,$B153-SUM($C153:AE153))),0))","v":0},{"$f":"SUM(C153:AF153)","v":0}]
[{"$f":"+A153+1","v":2023},0,{"$f":"IF($B$152=0,0,IF(C$2>=$A154,IF(C$2=$A154,($B154/$B$152)*$B$149,IF(C$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM(B154:$C154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A154,IF(D$2=$A154,($B154/$B$152)*$B$149,IF(D$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM(C154:$C154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A154,IF(E$2=$A154,($B154/$B$152)*$B$149,IF(E$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:D154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A154,IF(F$2=$A154,($B154/$B$152)*$B$149,IF(F$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:E154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A154,IF(G$2=$A154,($B154/$B$152)*$B$149,IF(G$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:F154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A154,IF(H$2=$A154,($B154/$B$152)*$B$149,IF(H$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:G154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A154,IF(I$2=$A154,($B154/$B$152)*$B$149,IF(I$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:H154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A154,IF(J$2=$A154,($B154/$B$152)*$B$149,IF(J$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:I154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A154,IF(K$2=$A154,($B154/$B$152)*$B$149,IF(K$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:J154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A154,IF(L$2=$A154,($B154/$B$152)*$B$149,IF(L$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:K154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A154,IF(M$2=$A154,($B154/$B$152)*$B$149,IF(M$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:L154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A154,IF(N$2=$A154,($B154/$B$152)*$B$149,IF(N$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:M154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A154,IF(O$2=$A154,($B154/$B$152)*$B$149,IF(O$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:N154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A154,IF(P$2=$A154,($B154/$B$152)*$B$149,IF(P$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:O154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A154,IF(Q$2=$A154,($B154/$B$152)*$B$149,IF(Q$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:P154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A154,IF(R$2=$A154,($B154/$B$152)*$B$149,IF(R$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:Q154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A154,IF(S$2=$A154,($B154/$B$152)*$B$149,IF(S$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:R154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A154,IF(T$2=$A154,($B154/$B$152)*$B$149,IF(T$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:S154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A154,IF(U$2=$A154,($B154/$B$152)*$B$149,IF(U$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:T154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A154,IF(V$2=$A154,($B154/$B$152)*$B$149,IF(V$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:U154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A154,IF(W$2=$A154,($B154/$B$152)*$B$149,IF(W$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:V154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A154,IF(X$2=$A154,($B154/$B$152)*$B$149,IF(X$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:W154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A154,IF(Y$2=$A154,($B154/$B$152)*$B$149,IF(Y$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:X154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A154,IF(Z$2=$A154,($B154/$B$152)*$B$149,IF(Z$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:Y154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A154,IF(AA$2=$A154,($B154/$B$152)*$B$149,IF(AA$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:Z154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A154,IF(AB$2=$A154,($B154/$B$152)*$B$149,IF(AB$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:AA154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A154,IF(AC$2=$A154,($B154/$B$152)*$B$149,IF(AC$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:AB154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A154,IF(AD$2=$A154,($B154/$B$152)*$B$149,IF(AD$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:AC154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A154,IF(AE$2=$A154,($B154/$B$152)*$B$149,IF(AE$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:AD154))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A154,IF(AF$2=$A154,($B154/$B$152)*$B$149,IF(AF$2<=$A154+$B$152-1,$B154/$B$152,$B154-SUM($C154:AE154))),0))","v":0},0]
[{"$f":"+A154+1","v":2024},0,{"$f":"IF($B$152=0,0,IF(C$2>=$A155,IF(C$2=$A155,($B155/$B$152)*$B$149,IF(C$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM(B155:$C155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A155,IF(D$2=$A155,($B155/$B$152)*$B$149,IF(D$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM(C155:$C155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A155,IF(E$2=$A155,($B155/$B$152)*$B$149,IF(E$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:D155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A155,IF(F$2=$A155,($B155/$B$152)*$B$149,IF(F$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:E155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A155,IF(G$2=$A155,($B155/$B$152)*$B$149,IF(G$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:F155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A155,IF(H$2=$A155,($B155/$B$152)*$B$149,IF(H$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:G155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A155,IF(I$2=$A155,($B155/$B$152)*$B$149,IF(I$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:H155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A155,IF(J$2=$A155,($B155/$B$152)*$B$149,IF(J$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:I155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A155,IF(K$2=$A155,($B155/$B$152)*$B$149,IF(K$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:J155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A155,IF(L$2=$A155,($B155/$B$152)*$B$149,IF(L$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:K155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A155,IF(M$2=$A155,($B155/$B$152)*$B$149,IF(M$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:L155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A155,IF(N$2=$A155,($B155/$B$152)*$B$149,IF(N$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:M155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A155,IF(O$2=$A155,($B155/$B$152)*$B$149,IF(O$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:N155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A155,IF(P$2=$A155,($B155/$B$152)*$B$149,IF(P$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:O155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A155,IF(Q$2=$A155,($B155/$B$152)*$B$149,IF(Q$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:P155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A155,IF(R$2=$A155,($B155/$B$152)*$B$149,IF(R$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:Q155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A155,IF(S$2=$A155,($B155/$B$152)*$B$149,IF(S$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:R155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A155,IF(T$2=$A155,($B155/$B$152)*$B$149,IF(T$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:S155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A155,IF(U$2=$A155,($B155/$B$152)*$B$149,IF(U$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:T155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A155,IF(V$2=$A155,($B155/$B$152)*$B$149,IF(V$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:U155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A155,IF(W$2=$A155,($B155/$B$152)*$B$149,IF(W$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:V155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A155,IF(X$2=$A155,($B155/$B$152)*$B$149,IF(X$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:W155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A155,IF(Y$2=$A155,($B155/$B$152)*$B$149,IF(Y$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:X155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A155,IF(Z$2=$A155,($B155/$B$152)*$B$149,IF(Z$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:Y155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A155,IF(AA$2=$A155,($B155/$B$152)*$B$149,IF(AA$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:Z155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A155,IF(AB$2=$A155,($B155/$B$152)*$B$149,IF(AB$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:AA155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A155,IF(AC$2=$A155,($B155/$B$152)*$B$149,IF(AC$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:AB155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A155,IF(AD$2=$A155,($B155/$B$152)*$B$149,IF(AD$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:AC155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A155,IF(AE$2=$A155,($B155/$B$152)*$B$149,IF(AE$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:AD155))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A155,IF(AF$2=$A155,($B155/$B$152)*$B$149,IF(AF$2<=$A155+$B$152-1,$B155/$B$152,$B155-SUM($C155:AE155))),0))","v":0},0]
[2025,5435990.2360561565,{"$f":"IF($B$152=0,0,IF(C$2>=$A156,IF(C$2=$A156,($B156/$B$152)*$B$149,IF(C$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM(B156:$C156))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A156,IF(D$2=$A156,($B156/$B$152)*$B$149,IF(D$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM(C156:$C156))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A156,IF(E$2=$A156,($B156/$B$152)*$B$149,IF(E$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:D156))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A156,IF(F$2=$A156,($B156/$B$152)*$B$149,IF(F$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:E156))),0))","v":45299.918633801302},{"$f":"IF($B$152=0,0,IF(G$2>=$A156,IF(G$2=$A156,($B156/$B$152)*$B$149,IF(G$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:F156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(H$2>=$A156,IF(H$2=$A156,($B156/$B$152)*$B$149,IF(H$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:G156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(I$2>=$A156,IF(I$2=$A156,($B156/$B$152)*$B$149,IF(I$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:H156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(J$2>=$A156,IF(J$2=$A156,($B156/$B$152)*$B$149,IF(J$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:I156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(K$2>=$A156,IF(K$2=$A156,($B156/$B$152)*$B$149,IF(K$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:J156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(L$2>=$A156,IF(L$2=$A156,($B156/$B$152)*$B$149,IF(L$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:K156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(M$2>=$A156,IF(M$2=$A156,($B156/$B$152)*$B$149,IF(M$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:L156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(N$2>=$A156,IF(N$2=$A156,($B156/$B$152)*$B$149,IF(N$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:M156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(O$2>=$A156,IF(O$2=$A156,($B156/$B$152)*$B$149,IF(O$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:N156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(P$2>=$A156,IF(P$2=$A156,($B156/$B$152)*$B$149,IF(P$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:O156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(Q$2>=$A156,IF(Q$2=$A156,($B156/$B$152)*$B$149,IF(Q$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:P156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(R$2>=$A156,IF(R$2=$A156,($B156/$B$152)*$B$149,IF(R$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:Q156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(S$2>=$A156,IF(S$2=$A156,($B156/$B$152)*$B$149,IF(S$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:R156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(T$2>=$A156,IF(T$2=$A156,($B156/$B$152)*$B$149,IF(T$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:S156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(U$2>=$A156,IF(U$2=$A156,($B156/$B$152)*$B$149,IF(U$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:T156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(V$2>=$A156,IF(V$2=$A156,($B156/$B$152)*$B$149,IF(V$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:U156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(W$2>=$A156,IF(W$2=$A156,($B156/$B$152)*$B$149,IF(W$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:V156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(X$2>=$A156,IF(X$2=$A156,($B156/$B$152)*$B$149,IF(X$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:W156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(Y$2>=$A156,IF(Y$2=$A156,($B156/$B$152)*$B$149,IF(Y$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:X156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(Z$2>=$A156,IF(Z$2=$A156,($B156/$B$152)*$B$149,IF(Z$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:Y156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(AA$2>=$A156,IF(AA$2=$A156,($B156/$B$152)*$B$149,IF(AA$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:Z156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(AB$2>=$A156,IF(AB$2=$A156,($B156/$B$152)*$B$149,IF(AB$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:AA156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(AC$2>=$A156,IF(AC$2=$A156,($B156/$B$152)*$B$149,IF(AC$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:AB156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(AD$2>=$A156,IF(AD$2=$A156,($B156/$B$152)*$B$149,IF(AD$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:AC156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(AE$2>=$A156,IF(AE$2=$A156,($B156/$B$152)*$B$149,IF(AE$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:AD156))),0))","v":90599.837267602605},{"$f":"IF($B$152=0,0,IF(AF$2>=$A156,IF(AF$2=$A156,($B156/$B$152)*$B$149,IF(AF$2<=$A156+$B$152-1,$B156/$B$152,$B156-SUM($C156:AE156))),0))","v":90599.837267602605},2400895.6875914689]
[2026,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A157,IF(C$2=$A157,($B157/$B$152)*$B$149,IF(C$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM(B157:$C157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A157,IF(D$2=$A157,($B157/$B$152)*$B$149,IF(D$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM(C157:$C157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A157,IF(E$2=$A157,($B157/$B$152)*$B$149,IF(E$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:D157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A157,IF(F$2=$A157,($B157/$B$152)*$B$149,IF(F$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:E157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A157,IF(G$2=$A157,($B157/$B$152)*$B$149,IF(G$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:F157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A157,IF(H$2=$A157,($B157/$B$152)*$B$149,IF(H$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:G157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A157,IF(I$2=$A157,($B157/$B$152)*$B$149,IF(I$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:H157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A157,IF(J$2=$A157,($B157/$B$152)*$B$149,IF(J$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:I157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A157,IF(K$2=$A157,($B157/$B$152)*$B$149,IF(K$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:J157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A157,IF(L$2=$A157,($B157/$B$152)*$B$149,IF(L$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:K157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A157,IF(M$2=$A157,($B157/$B$152)*$B$149,IF(M$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:L157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A157,IF(N$2=$A157,($B157/$B$152)*$B$149,IF(N$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:M157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A157,IF(O$2=$A157,($B157/$B$152)*$B$149,IF(O$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:N157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A157,IF(P$2=$A157,($B157/$B$152)*$B$149,IF(P$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:O157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A157,IF(Q$2=$A157,($B157/$B$152)*$B$149,IF(Q$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:P157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A157,IF(R$2=$A157,($B157/$B$152)*$B$149,IF(R$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:Q157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A157,IF(S$2=$A157,($B157/$B$152)*$B$149,IF(S$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:R157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A157,IF(T$2=$A157,($B157/$B$152)*$B$149,IF(T$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:S157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A157,IF(U$2=$A157,($B157/$B$152)*$B$149,IF(U$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:T157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A157,IF(V$2=$A157,($B157/$B$152)*$B$149,IF(V$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:U157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A157,IF(W$2=$A157,($B157/$B$152)*$B$149,IF(W$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:V157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A157,IF(X$2=$A157,($B157/$B$152)*$B$149,IF(X$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:W157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A157,IF(Y$2=$A157,($B157/$B$152)*$B$149,IF(Y$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:X157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A157,IF(Z$2=$A157,($B157/$B$152)*$B$149,IF(Z$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:Y157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A157,IF(AA$2=$A157,($B157/$B$152)*$B$149,IF(AA$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:Z157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A157,IF(AB$2=$A157,($B157/$B$152)*$B$149,IF(AB$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:AA157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A157,IF(AC$2=$A157,($B157/$B$152)*$B$149,IF(AC$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:AB157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A157,IF(AD$2=$A157,($B157/$B$152)*$B$149,IF(AD$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:AC157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A157,IF(AE$2=$A157,($B157/$B$152)*$B$149,IF(AE$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:AD157))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A157,IF(AF$2=$A157,($B157/$B$152)*$B$149,IF(AF$2<=$A157+$B$152-1,$B157/$B$152,$B157-SUM($C157:AE157))),0))","v":0},0]
[2027,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A158,IF(C$2=$A158,($B158/$B$152)*$B$149,IF(C$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM(B158:$C158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A158,IF(D$2=$A158,($B158/$B$152)*$B$149,IF(D$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM(C158:$C158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A158,IF(E$2=$A158,($B158/$B$152)*$B$149,IF(E$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:D158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A158,IF(F$2=$A158,($B158/$B$152)*$B$149,IF(F$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:E158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A158,IF(G$2=$A158,($B158/$B$152)*$B$149,IF(G$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:F158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A158,IF(H$2=$A158,($B158/$B$152)*$B$149,IF(H$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:G158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A158,IF(I$2=$A158,($B158/$B$152)*$B$149,IF(I$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:H158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A158,IF(J$2=$A158,($B158/$B$152)*$B$149,IF(J$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:I158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A158,IF(K$2=$A158,($B158/$B$152)*$B$149,IF(K$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:J158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A158,IF(L$2=$A158,($B158/$B$152)*$B$149,IF(L$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:K158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A158,IF(M$2=$A158,($B158/$B$152)*$B$149,IF(M$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:L158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A158,IF(N$2=$A158,($B158/$B$152)*$B$149,IF(N$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:M158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A158,IF(O$2=$A158,($B158/$B$152)*$B$149,IF(O$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:N158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A158,IF(P$2=$A158,($B158/$B$152)*$B$149,IF(P$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:O158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A158,IF(Q$2=$A158,($B158/$B$152)*$B$149,IF(Q$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:P158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A158,IF(R$2=$A158,($B158/$B$152)*$B$149,IF(R$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:Q158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A158,IF(S$2=$A158,($B158/$B$152)*$B$149,IF(S$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:R158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A158,IF(T$2=$A158,($B158/$B$152)*$B$149,IF(T$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:S158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A158,IF(U$2=$A158,($B158/$B$152)*$B$149,IF(U$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:T158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A158,IF(V$2=$A158,($B158/$B$152)*$B$149,IF(V$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:U158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A158,IF(W$2=$A158,($B158/$B$152)*$B$149,IF(W$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:V158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A158,IF(X$2=$A158,($B158/$B$152)*$B$149,IF(X$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:W158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A158,IF(Y$2=$A158,($B158/$B$152)*$B$149,IF(Y$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:X158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A158,IF(Z$2=$A158,($B158/$B$152)*$B$149,IF(Z$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:Y158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A158,IF(AA$2=$A158,($B158/$B$152)*$B$149,IF(AA$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:Z158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A158,IF(AB$2=$A158,($B158/$B$152)*$B$149,IF(AB$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:AA158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A158,IF(AC$2=$A158,($B158/$B$152)*$B$149,IF(AC$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:AB158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A158,IF(AD$2=$A158,($B158/$B$152)*$B$149,IF(AD$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:AC158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A158,IF(AE$2=$A158,($B158/$B$152)*$B$149,IF(AE$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:AD158))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A158,IF(AF$2=$A158,($B158/$B$152)*$B$149,IF(AF$2<=$A158+$B$152-1,$B158/$B$152,$B158-SUM($C158:AE158))),0))","v":0},0]
[2028,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A159,IF(C$2=$A159,($B159/$B$152)*$B$149,IF(C$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM(B159:$C159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A159,IF(D$2=$A159,($B159/$B$152)*$B$149,IF(D$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM(C159:$C159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A159,IF(E$2=$A159,($B159/$B$152)*$B$149,IF(E$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:D159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A159,IF(F$2=$A159,($B159/$B$152)*$B$149,IF(F$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:E159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A159,IF(G$2=$A159,($B159/$B$152)*$B$149,IF(G$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:F159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A159,IF(H$2=$A159,($B159/$B$152)*$B$149,IF(H$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:G159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A159,IF(I$2=$A159,($B159/$B$152)*$B$149,IF(I$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:H159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A159,IF(J$2=$A159,($B159/$B$152)*$B$149,IF(J$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:I159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A159,IF(K$2=$A159,($B159/$B$152)*$B$149,IF(K$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:J159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A159,IF(L$2=$A159,($B159/$B$152)*$B$149,IF(L$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:K159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A159,IF(M$2=$A159,($B159/$B$152)*$B$149,IF(M$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:L159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A159,IF(N$2=$A159,($B159/$B$152)*$B$149,IF(N$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:M159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A159,IF(O$2=$A159,($B159/$B$152)*$B$149,IF(O$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:N159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A159,IF(P$2=$A159,($B159/$B$152)*$B$149,IF(P$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:O159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A159,IF(Q$2=$A159,($B159/$B$152)*$B$149,IF(Q$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:P159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A159,IF(R$2=$A159,($B159/$B$152)*$B$149,IF(R$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:Q159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A159,IF(S$2=$A159,($B159/$B$152)*$B$149,IF(S$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:R159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A159,IF(T$2=$A159,($B159/$B$152)*$B$149,IF(T$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:S159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A159,IF(U$2=$A159,($B159/$B$152)*$B$149,IF(U$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:T159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A159,IF(V$2=$A159,($B159/$B$152)*$B$149,IF(V$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:U159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A159,IF(W$2=$A159,($B159/$B$152)*$B$149,IF(W$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:V159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A159,IF(X$2=$A159,($B159/$B$152)*$B$149,IF(X$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:W159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A159,IF(Y$2=$A159,($B159/$B$152)*$B$149,IF(Y$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:X159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A159,IF(Z$2=$A159,($B159/$B$152)*$B$149,IF(Z$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:Y159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A159,IF(AA$2=$A159,($B159/$B$152)*$B$149,IF(AA$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:Z159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A159,IF(AB$2=$A159,($B159/$B$152)*$B$149,IF(AB$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:AA159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A159,IF(AC$2=$A159,($B159/$B$152)*$B$149,IF(AC$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:AB159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A159,IF(AD$2=$A159,($B159/$B$152)*$B$149,IF(AD$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:AC159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A159,IF(AE$2=$A159,($B159/$B$152)*$B$149,IF(AE$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:AD159))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A159,IF(AF$2=$A159,($B159/$B$152)*$B$149,IF(AF$2<=$A159+$B$152-1,$B159/$B$152,$B159-SUM($C159:AE159))),0))","v":0},0]
[2029,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A160,IF(C$2=$A160,($B160/$B$152)*$B$149,IF(C$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM(B160:$C160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A160,IF(D$2=$A160,($B160/$B$152)*$B$149,IF(D$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM(C160:$C160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A160,IF(E$2=$A160,($B160/$B$152)*$B$149,IF(E$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:D160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A160,IF(F$2=$A160,($B160/$B$152)*$B$149,IF(F$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:E160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A160,IF(G$2=$A160,($B160/$B$152)*$B$149,IF(G$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:F160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A160,IF(H$2=$A160,($B160/$B$152)*$B$149,IF(H$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:G160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A160,IF(I$2=$A160,($B160/$B$152)*$B$149,IF(I$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:H160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A160,IF(J$2=$A160,($B160/$B$152)*$B$149,IF(J$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:I160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A160,IF(K$2=$A160,($B160/$B$152)*$B$149,IF(K$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:J160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A160,IF(L$2=$A160,($B160/$B$152)*$B$149,IF(L$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:K160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A160,IF(M$2=$A160,($B160/$B$152)*$B$149,IF(M$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:L160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A160,IF(N$2=$A160,($B160/$B$152)*$B$149,IF(N$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:M160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A160,IF(O$2=$A160,($B160/$B$152)*$B$149,IF(O$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:N160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A160,IF(P$2=$A160,($B160/$B$152)*$B$149,IF(P$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:O160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A160,IF(Q$2=$A160,($B160/$B$152)*$B$149,IF(Q$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:P160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A160,IF(R$2=$A160,($B160/$B$152)*$B$149,IF(R$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:Q160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A160,IF(S$2=$A160,($B160/$B$152)*$B$149,IF(S$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:R160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A160,IF(T$2=$A160,($B160/$B$152)*$B$149,IF(T$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:S160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A160,IF(U$2=$A160,($B160/$B$152)*$B$149,IF(U$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:T160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A160,IF(V$2=$A160,($B160/$B$152)*$B$149,IF(V$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:U160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A160,IF(W$2=$A160,($B160/$B$152)*$B$149,IF(W$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:V160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A160,IF(X$2=$A160,($B160/$B$152)*$B$149,IF(X$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:W160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A160,IF(Y$2=$A160,($B160/$B$152)*$B$149,IF(Y$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:X160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A160,IF(Z$2=$A160,($B160/$B$152)*$B$149,IF(Z$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:Y160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A160,IF(AA$2=$A160,($B160/$B$152)*$B$149,IF(AA$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:Z160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A160,IF(AB$2=$A160,($B160/$B$152)*$B$149,IF(AB$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:AA160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A160,IF(AC$2=$A160,($B160/$B$152)*$B$149,IF(AC$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:AB160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A160,IF(AD$2=$A160,($B160/$B$152)*$B$149,IF(AD$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:AC160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A160,IF(AE$2=$A160,($B160/$B$152)*$B$149,IF(AE$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:AD160))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A160,IF(AF$2=$A160,($B160/$B$152)*$B$149,IF(AF$2<=$A160+$B$152-1,$B160/$B$152,$B160-SUM($C160:AE160))),0))","v":0},0]
[2030,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A161,IF(C$2=$A161,($B161/$B$152)*$B$149,IF(C$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM(B161:$C161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A161,IF(D$2=$A161,($B161/$B$152)*$B$149,IF(D$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM(C161:$C161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A161,IF(E$2=$A161,($B161/$B$152)*$B$149,IF(E$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:D161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A161,IF(F$2=$A161,($B161/$B$152)*$B$149,IF(F$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:E161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A161,IF(G$2=$A161,($B161/$B$152)*$B$149,IF(G$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:F161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A161,IF(H$2=$A161,($B161/$B$152)*$B$149,IF(H$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:G161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A161,IF(I$2=$A161,($B161/$B$152)*$B$149,IF(I$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:H161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A161,IF(J$2=$A161,($B161/$B$152)*$B$149,IF(J$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:I161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A161,IF(K$2=$A161,($B161/$B$152)*$B$149,IF(K$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:J161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A161,IF(L$2=$A161,($B161/$B$152)*$B$149,IF(L$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:K161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A161,IF(M$2=$A161,($B161/$B$152)*$B$149,IF(M$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:L161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A161,IF(N$2=$A161,($B161/$B$152)*$B$149,IF(N$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:M161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A161,IF(O$2=$A161,($B161/$B$152)*$B$149,IF(O$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:N161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A161,IF(P$2=$A161,($B161/$B$152)*$B$149,IF(P$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:O161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A161,IF(Q$2=$A161,($B161/$B$152)*$B$149,IF(Q$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:P161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A161,IF(R$2=$A161,($B161/$B$152)*$B$149,IF(R$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:Q161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A161,IF(S$2=$A161,($B161/$B$152)*$B$149,IF(S$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:R161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A161,IF(T$2=$A161,($B161/$B$152)*$B$149,IF(T$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:S161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A161,IF(U$2=$A161,($B161/$B$152)*$B$149,IF(U$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:T161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A161,IF(V$2=$A161,($B161/$B$152)*$B$149,IF(V$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:U161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A161,IF(W$2=$A161,($B161/$B$152)*$B$149,IF(W$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:V161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A161,IF(X$2=$A161,($B161/$B$152)*$B$149,IF(X$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:W161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A161,IF(Y$2=$A161,($B161/$B$152)*$B$149,IF(Y$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:X161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A161,IF(Z$2=$A161,($B161/$B$152)*$B$149,IF(Z$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:Y161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A161,IF(AA$2=$A161,($B161/$B$152)*$B$149,IF(AA$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:Z161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A161,IF(AB$2=$A161,($B161/$B$152)*$B$149,IF(AB$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:AA161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A161,IF(AC$2=$A161,($B161/$B$152)*$B$149,IF(AC$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:AB161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A161,IF(AD$2=$A161,($B161/$B$152)*$B$149,IF(AD$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:AC161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A161,IF(AE$2=$A161,($B161/$B$152)*$B$149,IF(AE$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:AD161))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A161,IF(AF$2=$A161,($B161/$B$152)*$B$149,IF(AF$2<=$A161+$B$152-1,$B161/$B$152,$B161-SUM($C161:AE161))),0))","v":0},0]
[2031,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A162,IF(C$2=$A162,($B162/$B$152)*$B$149,IF(C$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM(B162:$C162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A162,IF(D$2=$A162,($B162/$B$152)*$B$149,IF(D$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM(C162:$C162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A162,IF(E$2=$A162,($B162/$B$152)*$B$149,IF(E$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:D162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A162,IF(F$2=$A162,($B162/$B$152)*$B$149,IF(F$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:E162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A162,IF(G$2=$A162,($B162/$B$152)*$B$149,IF(G$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:F162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A162,IF(H$2=$A162,($B162/$B$152)*$B$149,IF(H$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:G162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A162,IF(I$2=$A162,($B162/$B$152)*$B$149,IF(I$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:H162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A162,IF(J$2=$A162,($B162/$B$152)*$B$149,IF(J$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:I162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A162,IF(K$2=$A162,($B162/$B$152)*$B$149,IF(K$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:J162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A162,IF(L$2=$A162,($B162/$B$152)*$B$149,IF(L$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:K162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A162,IF(M$2=$A162,($B162/$B$152)*$B$149,IF(M$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:L162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A162,IF(N$2=$A162,($B162/$B$152)*$B$149,IF(N$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:M162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A162,IF(O$2=$A162,($B162/$B$152)*$B$149,IF(O$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:N162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A162,IF(P$2=$A162,($B162/$B$152)*$B$149,IF(P$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:O162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A162,IF(Q$2=$A162,($B162/$B$152)*$B$149,IF(Q$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:P162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A162,IF(R$2=$A162,($B162/$B$152)*$B$149,IF(R$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:Q162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A162,IF(S$2=$A162,($B162/$B$152)*$B$149,IF(S$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:R162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A162,IF(T$2=$A162,($B162/$B$152)*$B$149,IF(T$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:S162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A162,IF(U$2=$A162,($B162/$B$152)*$B$149,IF(U$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:T162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A162,IF(V$2=$A162,($B162/$B$152)*$B$149,IF(V$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:U162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A162,IF(W$2=$A162,($B162/$B$152)*$B$149,IF(W$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:V162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A162,IF(X$2=$A162,($B162/$B$152)*$B$149,IF(X$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:W162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A162,IF(Y$2=$A162,($B162/$B$152)*$B$149,IF(Y$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:X162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A162,IF(Z$2=$A162,($B162/$B$152)*$B$149,IF(Z$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:Y162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A162,IF(AA$2=$A162,($B162/$B$152)*$B$149,IF(AA$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:Z162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A162,IF(AB$2=$A162,($B162/$B$152)*$B$149,IF(AB$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:AA162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A162,IF(AC$2=$A162,($B162/$B$152)*$B$149,IF(AC$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:AB162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A162,IF(AD$2=$A162,($B162/$B$152)*$B$149,IF(AD$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:AC162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A162,IF(AE$2=$A162,($B162/$B$152)*$B$149,IF(AE$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:AD162))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A162,IF(AF$2=$A162,($B162/$B$152)*$B$149,IF(AF$2<=$A162+$B$152-1,$B162/$B$152,$B162-SUM($C162:AE162))),0))","v":0},0]
[2032,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A163,IF(C$2=$A163,($B163/$B$152)*$B$149,IF(C$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM(B163:$C163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A163,IF(D$2=$A163,($B163/$B$152)*$B$149,IF(D$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM(C163:$C163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A163,IF(E$2=$A163,($B163/$B$152)*$B$149,IF(E$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:D163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A163,IF(F$2=$A163,($B163/$B$152)*$B$149,IF(F$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:E163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A163,IF(G$2=$A163,($B163/$B$152)*$B$149,IF(G$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:F163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A163,IF(H$2=$A163,($B163/$B$152)*$B$149,IF(H$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:G163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A163,IF(I$2=$A163,($B163/$B$152)*$B$149,IF(I$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:H163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A163,IF(J$2=$A163,($B163/$B$152)*$B$149,IF(J$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:I163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A163,IF(K$2=$A163,($B163/$B$152)*$B$149,IF(K$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:J163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A163,IF(L$2=$A163,($B163/$B$152)*$B$149,IF(L$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:K163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A163,IF(M$2=$A163,($B163/$B$152)*$B$149,IF(M$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:L163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A163,IF(N$2=$A163,($B163/$B$152)*$B$149,IF(N$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:M163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A163,IF(O$2=$A163,($B163/$B$152)*$B$149,IF(O$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:N163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A163,IF(P$2=$A163,($B163/$B$152)*$B$149,IF(P$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:O163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A163,IF(Q$2=$A163,($B163/$B$152)*$B$149,IF(Q$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:P163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A163,IF(R$2=$A163,($B163/$B$152)*$B$149,IF(R$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:Q163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A163,IF(S$2=$A163,($B163/$B$152)*$B$149,IF(S$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:R163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A163,IF(T$2=$A163,($B163/$B$152)*$B$149,IF(T$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:S163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A163,IF(U$2=$A163,($B163/$B$152)*$B$149,IF(U$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:T163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A163,IF(V$2=$A163,($B163/$B$152)*$B$149,IF(V$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:U163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A163,IF(W$2=$A163,($B163/$B$152)*$B$149,IF(W$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:V163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A163,IF(X$2=$A163,($B163/$B$152)*$B$149,IF(X$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:W163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A163,IF(Y$2=$A163,($B163/$B$152)*$B$149,IF(Y$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:X163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A163,IF(Z$2=$A163,($B163/$B$152)*$B$149,IF(Z$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:Y163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A163,IF(AA$2=$A163,($B163/$B$152)*$B$149,IF(AA$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:Z163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A163,IF(AB$2=$A163,($B163/$B$152)*$B$149,IF(AB$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:AA163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A163,IF(AC$2=$A163,($B163/$B$152)*$B$149,IF(AC$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:AB163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A163,IF(AD$2=$A163,($B163/$B$152)*$B$149,IF(AD$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:AC163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A163,IF(AE$2=$A163,($B163/$B$152)*$B$149,IF(AE$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:AD163))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A163,IF(AF$2=$A163,($B163/$B$152)*$B$149,IF(AF$2<=$A163+$B$152-1,$B163/$B$152,$B163-SUM($C163:AE163))),0))","v":0},0]
[2033,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A164,IF(C$2=$A164,($B164/$B$152)*$B$149,IF(C$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM(B164:$C164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A164,IF(D$2=$A164,($B164/$B$152)*$B$149,IF(D$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM(C164:$C164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A164,IF(E$2=$A164,($B164/$B$152)*$B$149,IF(E$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:D164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A164,IF(F$2=$A164,($B164/$B$152)*$B$149,IF(F$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:E164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A164,IF(G$2=$A164,($B164/$B$152)*$B$149,IF(G$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:F164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A164,IF(H$2=$A164,($B164/$B$152)*$B$149,IF(H$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:G164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A164,IF(I$2=$A164,($B164/$B$152)*$B$149,IF(I$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:H164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A164,IF(J$2=$A164,($B164/$B$152)*$B$149,IF(J$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:I164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A164,IF(K$2=$A164,($B164/$B$152)*$B$149,IF(K$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:J164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A164,IF(L$2=$A164,($B164/$B$152)*$B$149,IF(L$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:K164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A164,IF(M$2=$A164,($B164/$B$152)*$B$149,IF(M$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:L164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A164,IF(N$2=$A164,($B164/$B$152)*$B$149,IF(N$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:M164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A164,IF(O$2=$A164,($B164/$B$152)*$B$149,IF(O$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:N164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A164,IF(P$2=$A164,($B164/$B$152)*$B$149,IF(P$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:O164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A164,IF(Q$2=$A164,($B164/$B$152)*$B$149,IF(Q$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:P164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A164,IF(R$2=$A164,($B164/$B$152)*$B$149,IF(R$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:Q164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A164,IF(S$2=$A164,($B164/$B$152)*$B$149,IF(S$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:R164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A164,IF(T$2=$A164,($B164/$B$152)*$B$149,IF(T$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:S164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A164,IF(U$2=$A164,($B164/$B$152)*$B$149,IF(U$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:T164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A164,IF(V$2=$A164,($B164/$B$152)*$B$149,IF(V$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:U164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A164,IF(W$2=$A164,($B164/$B$152)*$B$149,IF(W$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:V164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A164,IF(X$2=$A164,($B164/$B$152)*$B$149,IF(X$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:W164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A164,IF(Y$2=$A164,($B164/$B$152)*$B$149,IF(Y$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:X164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A164,IF(Z$2=$A164,($B164/$B$152)*$B$149,IF(Z$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:Y164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A164,IF(AA$2=$A164,($B164/$B$152)*$B$149,IF(AA$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:Z164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A164,IF(AB$2=$A164,($B164/$B$152)*$B$149,IF(AB$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:AA164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A164,IF(AC$2=$A164,($B164/$B$152)*$B$149,IF(AC$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:AB164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A164,IF(AD$2=$A164,($B164/$B$152)*$B$149,IF(AD$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:AC164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A164,IF(AE$2=$A164,($B164/$B$152)*$B$149,IF(AE$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:AD164))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A164,IF(AF$2=$A164,($B164/$B$152)*$B$149,IF(AF$2<=$A164+$B$152-1,$B164/$B$152,$B164-SUM($C164:AE164))),0))","v":0},0]
[2034,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A165,IF(C$2=$A165,($B165/$B$152)*$B$149,IF(C$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM(B165:$C165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A165,IF(D$2=$A165,($B165/$B$152)*$B$149,IF(D$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM(C165:$C165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A165,IF(E$2=$A165,($B165/$B$152)*$B$149,IF(E$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:D165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A165,IF(F$2=$A165,($B165/$B$152)*$B$149,IF(F$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:E165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A165,IF(G$2=$A165,($B165/$B$152)*$B$149,IF(G$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:F165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A165,IF(H$2=$A165,($B165/$B$152)*$B$149,IF(H$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:G165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A165,IF(I$2=$A165,($B165/$B$152)*$B$149,IF(I$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:H165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A165,IF(J$2=$A165,($B165/$B$152)*$B$149,IF(J$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:I165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A165,IF(K$2=$A165,($B165/$B$152)*$B$149,IF(K$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:J165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A165,IF(L$2=$A165,($B165/$B$152)*$B$149,IF(L$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:K165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A165,IF(M$2=$A165,($B165/$B$152)*$B$149,IF(M$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:L165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A165,IF(N$2=$A165,($B165/$B$152)*$B$149,IF(N$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:M165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A165,IF(O$2=$A165,($B165/$B$152)*$B$149,IF(O$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:N165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A165,IF(P$2=$A165,($B165/$B$152)*$B$149,IF(P$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:O165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A165,IF(Q$2=$A165,($B165/$B$152)*$B$149,IF(Q$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:P165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A165,IF(R$2=$A165,($B165/$B$152)*$B$149,IF(R$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:Q165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A165,IF(S$2=$A165,($B165/$B$152)*$B$149,IF(S$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:R165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A165,IF(T$2=$A165,($B165/$B$152)*$B$149,IF(T$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:S165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A165,IF(U$2=$A165,($B165/$B$152)*$B$149,IF(U$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:T165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A165,IF(V$2=$A165,($B165/$B$152)*$B$149,IF(V$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:U165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A165,IF(W$2=$A165,($B165/$B$152)*$B$149,IF(W$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:V165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A165,IF(X$2=$A165,($B165/$B$152)*$B$149,IF(X$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:W165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A165,IF(Y$2=$A165,($B165/$B$152)*$B$149,IF(Y$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:X165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A165,IF(Z$2=$A165,($B165/$B$152)*$B$149,IF(Z$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:Y165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A165,IF(AA$2=$A165,($B165/$B$152)*$B$149,IF(AA$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:Z165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A165,IF(AB$2=$A165,($B165/$B$152)*$B$149,IF(AB$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:AA165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A165,IF(AC$2=$A165,($B165/$B$152)*$B$149,IF(AC$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:AB165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A165,IF(AD$2=$A165,($B165/$B$152)*$B$149,IF(AD$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:AC165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A165,IF(AE$2=$A165,($B165/$B$152)*$B$149,IF(AE$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:AD165))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A165,IF(AF$2=$A165,($B165/$B$152)*$B$149,IF(AF$2<=$A165+$B$152-1,$B165/$B$152,$B165-SUM($C165:AE165))),0))","v":0},0]
[2035,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A166,IF(C$2=$A166,($B166/$B$152)*$B$149,IF(C$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM(B166:$C166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A166,IF(D$2=$A166,($B166/$B$152)*$B$149,IF(D$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM(C166:$C166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A166,IF(E$2=$A166,($B166/$B$152)*$B$149,IF(E$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:D166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A166,IF(F$2=$A166,($B166/$B$152)*$B$149,IF(F$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:E166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A166,IF(G$2=$A166,($B166/$B$152)*$B$149,IF(G$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:F166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A166,IF(H$2=$A166,($B166/$B$152)*$B$149,IF(H$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:G166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A166,IF(I$2=$A166,($B166/$B$152)*$B$149,IF(I$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:H166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A166,IF(J$2=$A166,($B166/$B$152)*$B$149,IF(J$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:I166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A166,IF(K$2=$A166,($B166/$B$152)*$B$149,IF(K$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:J166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A166,IF(L$2=$A166,($B166/$B$152)*$B$149,IF(L$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:K166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A166,IF(M$2=$A166,($B166/$B$152)*$B$149,IF(M$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:L166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A166,IF(N$2=$A166,($B166/$B$152)*$B$149,IF(N$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:M166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A166,IF(O$2=$A166,($B166/$B$152)*$B$149,IF(O$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:N166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A166,IF(P$2=$A166,($B166/$B$152)*$B$149,IF(P$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:O166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A166,IF(Q$2=$A166,($B166/$B$152)*$B$149,IF(Q$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:P166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A166,IF(R$2=$A166,($B166/$B$152)*$B$149,IF(R$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:Q166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A166,IF(S$2=$A166,($B166/$B$152)*$B$149,IF(S$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:R166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A166,IF(T$2=$A166,($B166/$B$152)*$B$149,IF(T$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:S166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A166,IF(U$2=$A166,($B166/$B$152)*$B$149,IF(U$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:T166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A166,IF(V$2=$A166,($B166/$B$152)*$B$149,IF(V$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:U166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A166,IF(W$2=$A166,($B166/$B$152)*$B$149,IF(W$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:V166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A166,IF(X$2=$A166,($B166/$B$152)*$B$149,IF(X$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:W166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A166,IF(Y$2=$A166,($B166/$B$152)*$B$149,IF(Y$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:X166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A166,IF(Z$2=$A166,($B166/$B$152)*$B$149,IF(Z$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:Y166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A166,IF(AA$2=$A166,($B166/$B$152)*$B$149,IF(AA$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:Z166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A166,IF(AB$2=$A166,($B166/$B$152)*$B$149,IF(AB$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:AA166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A166,IF(AC$2=$A166,($B166/$B$152)*$B$149,IF(AC$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:AB166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A166,IF(AD$2=$A166,($B166/$B$152)*$B$149,IF(AD$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:AC166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A166,IF(AE$2=$A166,($B166/$B$152)*$B$149,IF(AE$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:AD166))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A166,IF(AF$2=$A166,($B166/$B$152)*$B$149,IF(AF$2<=$A166+$B$152-1,$B166/$B$152,$B166-SUM($C166:AE166))),0))","v":0},0]
[2036,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A167,IF(C$2=$A167,($B167/$B$152)*$B$149,IF(C$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM(B167:$C167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A167,IF(D$2=$A167,($B167/$B$152)*$B$149,IF(D$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM(C167:$C167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A167,IF(E$2=$A167,($B167/$B$152)*$B$149,IF(E$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:D167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A167,IF(F$2=$A167,($B167/$B$152)*$B$149,IF(F$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:E167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A167,IF(G$2=$A167,($B167/$B$152)*$B$149,IF(G$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:F167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A167,IF(H$2=$A167,($B167/$B$152)*$B$149,IF(H$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:G167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A167,IF(I$2=$A167,($B167/$B$152)*$B$149,IF(I$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:H167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A167,IF(J$2=$A167,($B167/$B$152)*$B$149,IF(J$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:I167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A167,IF(K$2=$A167,($B167/$B$152)*$B$149,IF(K$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:J167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A167,IF(L$2=$A167,($B167/$B$152)*$B$149,IF(L$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:K167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A167,IF(M$2=$A167,($B167/$B$152)*$B$149,IF(M$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:L167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A167,IF(N$2=$A167,($B167/$B$152)*$B$149,IF(N$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:M167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A167,IF(O$2=$A167,($B167/$B$152)*$B$149,IF(O$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:N167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A167,IF(P$2=$A167,($B167/$B$152)*$B$149,IF(P$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:O167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A167,IF(Q$2=$A167,($B167/$B$152)*$B$149,IF(Q$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:P167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A167,IF(R$2=$A167,($B167/$B$152)*$B$149,IF(R$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:Q167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A167,IF(S$2=$A167,($B167/$B$152)*$B$149,IF(S$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:R167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A167,IF(T$2=$A167,($B167/$B$152)*$B$149,IF(T$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:S167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A167,IF(U$2=$A167,($B167/$B$152)*$B$149,IF(U$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:T167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A167,IF(V$2=$A167,($B167/$B$152)*$B$149,IF(V$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:U167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A167,IF(W$2=$A167,($B167/$B$152)*$B$149,IF(W$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:V167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A167,IF(X$2=$A167,($B167/$B$152)*$B$149,IF(X$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:W167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A167,IF(Y$2=$A167,($B167/$B$152)*$B$149,IF(Y$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:X167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A167,IF(Z$2=$A167,($B167/$B$152)*$B$149,IF(Z$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:Y167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A167,IF(AA$2=$A167,($B167/$B$152)*$B$149,IF(AA$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:Z167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A167,IF(AB$2=$A167,($B167/$B$152)*$B$149,IF(AB$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:AA167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A167,IF(AC$2=$A167,($B167/$B$152)*$B$149,IF(AC$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:AB167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A167,IF(AD$2=$A167,($B167/$B$152)*$B$149,IF(AD$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:AC167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A167,IF(AE$2=$A167,($B167/$B$152)*$B$149,IF(AE$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:AD167))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A167,IF(AF$2=$A167,($B167/$B$152)*$B$149,IF(AF$2<=$A167+$B$152-1,$B167/$B$152,$B167-SUM($C167:AE167))),0))","v":0},0]
[2037,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A168,IF(C$2=$A168,($B168/$B$152)*$B$149,IF(C$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM(B168:$C168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A168,IF(D$2=$A168,($B168/$B$152)*$B$149,IF(D$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM(C168:$C168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A168,IF(E$2=$A168,($B168/$B$152)*$B$149,IF(E$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:D168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A168,IF(F$2=$A168,($B168/$B$152)*$B$149,IF(F$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:E168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A168,IF(G$2=$A168,($B168/$B$152)*$B$149,IF(G$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:F168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A168,IF(H$2=$A168,($B168/$B$152)*$B$149,IF(H$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:G168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A168,IF(I$2=$A168,($B168/$B$152)*$B$149,IF(I$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:H168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A168,IF(J$2=$A168,($B168/$B$152)*$B$149,IF(J$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:I168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A168,IF(K$2=$A168,($B168/$B$152)*$B$149,IF(K$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:J168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A168,IF(L$2=$A168,($B168/$B$152)*$B$149,IF(L$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:K168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A168,IF(M$2=$A168,($B168/$B$152)*$B$149,IF(M$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:L168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A168,IF(N$2=$A168,($B168/$B$152)*$B$149,IF(N$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:M168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A168,IF(O$2=$A168,($B168/$B$152)*$B$149,IF(O$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:N168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A168,IF(P$2=$A168,($B168/$B$152)*$B$149,IF(P$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:O168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A168,IF(Q$2=$A168,($B168/$B$152)*$B$149,IF(Q$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:P168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A168,IF(R$2=$A168,($B168/$B$152)*$B$149,IF(R$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:Q168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A168,IF(S$2=$A168,($B168/$B$152)*$B$149,IF(S$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:R168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A168,IF(T$2=$A168,($B168/$B$152)*$B$149,IF(T$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:S168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A168,IF(U$2=$A168,($B168/$B$152)*$B$149,IF(U$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:T168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A168,IF(V$2=$A168,($B168/$B$152)*$B$149,IF(V$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:U168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A168,IF(W$2=$A168,($B168/$B$152)*$B$149,IF(W$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:V168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A168,IF(X$2=$A168,($B168/$B$152)*$B$149,IF(X$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:W168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A168,IF(Y$2=$A168,($B168/$B$152)*$B$149,IF(Y$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:X168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A168,IF(Z$2=$A168,($B168/$B$152)*$B$149,IF(Z$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:Y168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A168,IF(AA$2=$A168,($B168/$B$152)*$B$149,IF(AA$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:Z168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A168,IF(AB$2=$A168,($B168/$B$152)*$B$149,IF(AB$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:AA168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A168,IF(AC$2=$A168,($B168/$B$152)*$B$149,IF(AC$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:AB168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A168,IF(AD$2=$A168,($B168/$B$152)*$B$149,IF(AD$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:AC168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A168,IF(AE$2=$A168,($B168/$B$152)*$B$149,IF(AE$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:AD168))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A168,IF(AF$2=$A168,($B168/$B$152)*$B$149,IF(AF$2<=$A168+$B$152-1,$B168/$B$152,$B168-SUM($C168:AE168))),0))","v":0},0]
[2038,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A169,IF(C$2=$A169,($B169/$B$152)*$B$149,IF(C$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM(B169:$C169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A169,IF(D$2=$A169,($B169/$B$152)*$B$149,IF(D$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM(C169:$C169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A169,IF(E$2=$A169,($B169/$B$152)*$B$149,IF(E$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:D169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A169,IF(F$2=$A169,($B169/$B$152)*$B$149,IF(F$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:E169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A169,IF(G$2=$A169,($B169/$B$152)*$B$149,IF(G$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:F169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A169,IF(H$2=$A169,($B169/$B$152)*$B$149,IF(H$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:G169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A169,IF(I$2=$A169,($B169/$B$152)*$B$149,IF(I$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:H169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A169,IF(J$2=$A169,($B169/$B$152)*$B$149,IF(J$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:I169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A169,IF(K$2=$A169,($B169/$B$152)*$B$149,IF(K$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:J169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A169,IF(L$2=$A169,($B169/$B$152)*$B$149,IF(L$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:K169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A169,IF(M$2=$A169,($B169/$B$152)*$B$149,IF(M$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:L169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A169,IF(N$2=$A169,($B169/$B$152)*$B$149,IF(N$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:M169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A169,IF(O$2=$A169,($B169/$B$152)*$B$149,IF(O$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:N169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A169,IF(P$2=$A169,($B169/$B$152)*$B$149,IF(P$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:O169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A169,IF(Q$2=$A169,($B169/$B$152)*$B$149,IF(Q$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:P169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A169,IF(R$2=$A169,($B169/$B$152)*$B$149,IF(R$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:Q169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A169,IF(S$2=$A169,($B169/$B$152)*$B$149,IF(S$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:R169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A169,IF(T$2=$A169,($B169/$B$152)*$B$149,IF(T$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:S169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A169,IF(U$2=$A169,($B169/$B$152)*$B$149,IF(U$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:T169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A169,IF(V$2=$A169,($B169/$B$152)*$B$149,IF(V$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:U169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A169,IF(W$2=$A169,($B169/$B$152)*$B$149,IF(W$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:V169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A169,IF(X$2=$A169,($B169/$B$152)*$B$149,IF(X$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:W169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A169,IF(Y$2=$A169,($B169/$B$152)*$B$149,IF(Y$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:X169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A169,IF(Z$2=$A169,($B169/$B$152)*$B$149,IF(Z$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:Y169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A169,IF(AA$2=$A169,($B169/$B$152)*$B$149,IF(AA$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:Z169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A169,IF(AB$2=$A169,($B169/$B$152)*$B$149,IF(AB$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:AA169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A169,IF(AC$2=$A169,($B169/$B$152)*$B$149,IF(AC$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:AB169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A169,IF(AD$2=$A169,($B169/$B$152)*$B$149,IF(AD$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:AC169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A169,IF(AE$2=$A169,($B169/$B$152)*$B$149,IF(AE$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:AD169))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A169,IF(AF$2=$A169,($B169/$B$152)*$B$149,IF(AF$2<=$A169+$B$152-1,$B169/$B$152,$B169-SUM($C169:AE169))),0))","v":0},0]
[2039,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A170,IF(C$2=$A170,($B170/$B$152)*$B$149,IF(C$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM(B170:$C170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A170,IF(D$2=$A170,($B170/$B$152)*$B$149,IF(D$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM(C170:$C170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A170,IF(E$2=$A170,($B170/$B$152)*$B$149,IF(E$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:D170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A170,IF(F$2=$A170,($B170/$B$152)*$B$149,IF(F$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:E170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A170,IF(G$2=$A170,($B170/$B$152)*$B$149,IF(G$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:F170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A170,IF(H$2=$A170,($B170/$B$152)*$B$149,IF(H$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:G170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A170,IF(I$2=$A170,($B170/$B$152)*$B$149,IF(I$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:H170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A170,IF(J$2=$A170,($B170/$B$152)*$B$149,IF(J$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:I170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A170,IF(K$2=$A170,($B170/$B$152)*$B$149,IF(K$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:J170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A170,IF(L$2=$A170,($B170/$B$152)*$B$149,IF(L$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:K170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A170,IF(M$2=$A170,($B170/$B$152)*$B$149,IF(M$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:L170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A170,IF(N$2=$A170,($B170/$B$152)*$B$149,IF(N$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:M170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A170,IF(O$2=$A170,($B170/$B$152)*$B$149,IF(O$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:N170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A170,IF(P$2=$A170,($B170/$B$152)*$B$149,IF(P$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:O170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A170,IF(Q$2=$A170,($B170/$B$152)*$B$149,IF(Q$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:P170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A170,IF(R$2=$A170,($B170/$B$152)*$B$149,IF(R$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:Q170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A170,IF(S$2=$A170,($B170/$B$152)*$B$149,IF(S$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:R170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A170,IF(T$2=$A170,($B170/$B$152)*$B$149,IF(T$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:S170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A170,IF(U$2=$A170,($B170/$B$152)*$B$149,IF(U$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:T170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A170,IF(V$2=$A170,($B170/$B$152)*$B$149,IF(V$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:U170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A170,IF(W$2=$A170,($B170/$B$152)*$B$149,IF(W$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:V170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A170,IF(X$2=$A170,($B170/$B$152)*$B$149,IF(X$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:W170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A170,IF(Y$2=$A170,($B170/$B$152)*$B$149,IF(Y$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:X170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A170,IF(Z$2=$A170,($B170/$B$152)*$B$149,IF(Z$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:Y170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A170,IF(AA$2=$A170,($B170/$B$152)*$B$149,IF(AA$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:Z170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A170,IF(AB$2=$A170,($B170/$B$152)*$B$149,IF(AB$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:AA170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A170,IF(AC$2=$A170,($B170/$B$152)*$B$149,IF(AC$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:AB170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A170,IF(AD$2=$A170,($B170/$B$152)*$B$149,IF(AD$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:AC170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A170,IF(AE$2=$A170,($B170/$B$152)*$B$149,IF(AE$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:AD170))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A170,IF(AF$2=$A170,($B170/$B$152)*$B$149,IF(AF$2<=$A170+$B$152-1,$B170/$B$152,$B170-SUM($C170:AE170))),0))","v":0},0]
[2040,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A171,IF(C$2=$A171,($B171/$B$152)*$B$149,IF(C$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM(B171:$C171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A171,IF(D$2=$A171,($B171/$B$152)*$B$149,IF(D$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM(C171:$C171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A171,IF(E$2=$A171,($B171/$B$152)*$B$149,IF(E$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:D171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A171,IF(F$2=$A171,($B171/$B$152)*$B$149,IF(F$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:E171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A171,IF(G$2=$A171,($B171/$B$152)*$B$149,IF(G$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:F171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A171,IF(H$2=$A171,($B171/$B$152)*$B$149,IF(H$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:G171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A171,IF(I$2=$A171,($B171/$B$152)*$B$149,IF(I$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:H171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A171,IF(J$2=$A171,($B171/$B$152)*$B$149,IF(J$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:I171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A171,IF(K$2=$A171,($B171/$B$152)*$B$149,IF(K$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:J171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A171,IF(L$2=$A171,($B171/$B$152)*$B$149,IF(L$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:K171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A171,IF(M$2=$A171,($B171/$B$152)*$B$149,IF(M$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:L171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A171,IF(N$2=$A171,($B171/$B$152)*$B$149,IF(N$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:M171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A171,IF(O$2=$A171,($B171/$B$152)*$B$149,IF(O$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:N171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A171,IF(P$2=$A171,($B171/$B$152)*$B$149,IF(P$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:O171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A171,IF(Q$2=$A171,($B171/$B$152)*$B$149,IF(Q$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:P171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A171,IF(R$2=$A171,($B171/$B$152)*$B$149,IF(R$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:Q171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A171,IF(S$2=$A171,($B171/$B$152)*$B$149,IF(S$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:R171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A171,IF(T$2=$A171,($B171/$B$152)*$B$149,IF(T$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:S171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A171,IF(U$2=$A171,($B171/$B$152)*$B$149,IF(U$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:T171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A171,IF(V$2=$A171,($B171/$B$152)*$B$149,IF(V$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:U171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A171,IF(W$2=$A171,($B171/$B$152)*$B$149,IF(W$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:V171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A171,IF(X$2=$A171,($B171/$B$152)*$B$149,IF(X$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:W171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A171,IF(Y$2=$A171,($B171/$B$152)*$B$149,IF(Y$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:X171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A171,IF(Z$2=$A171,($B171/$B$152)*$B$149,IF(Z$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:Y171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A171,IF(AA$2=$A171,($B171/$B$152)*$B$149,IF(AA$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:Z171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A171,IF(AB$2=$A171,($B171/$B$152)*$B$149,IF(AB$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:AA171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A171,IF(AC$2=$A171,($B171/$B$152)*$B$149,IF(AC$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:AB171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A171,IF(AD$2=$A171,($B171/$B$152)*$B$149,IF(AD$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:AC171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A171,IF(AE$2=$A171,($B171/$B$152)*$B$149,IF(AE$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:AD171))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A171,IF(AF$2=$A171,($B171/$B$152)*$B$149,IF(AF$2<=$A171+$B$152-1,$B171/$B$152,$B171-SUM($C171:AE171))),0))","v":0},0]
[2041,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A172,IF(C$2=$A172,($B172/$B$152)*$B$149,IF(C$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM(B172:$C172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A172,IF(D$2=$A172,($B172/$B$152)*$B$149,IF(D$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM(C172:$C172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A172,IF(E$2=$A172,($B172/$B$152)*$B$149,IF(E$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:D172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A172,IF(F$2=$A172,($B172/$B$152)*$B$149,IF(F$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:E172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A172,IF(G$2=$A172,($B172/$B$152)*$B$149,IF(G$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:F172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A172,IF(H$2=$A172,($B172/$B$152)*$B$149,IF(H$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:G172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A172,IF(I$2=$A172,($B172/$B$152)*$B$149,IF(I$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:H172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A172,IF(J$2=$A172,($B172/$B$152)*$B$149,IF(J$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:I172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A172,IF(K$2=$A172,($B172/$B$152)*$B$149,IF(K$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:J172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A172,IF(L$2=$A172,($B172/$B$152)*$B$149,IF(L$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:K172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A172,IF(M$2=$A172,($B172/$B$152)*$B$149,IF(M$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:L172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A172,IF(N$2=$A172,($B172/$B$152)*$B$149,IF(N$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:M172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A172,IF(O$2=$A172,($B172/$B$152)*$B$149,IF(O$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:N172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A172,IF(P$2=$A172,($B172/$B$152)*$B$149,IF(P$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:O172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A172,IF(Q$2=$A172,($B172/$B$152)*$B$149,IF(Q$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:P172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A172,IF(R$2=$A172,($B172/$B$152)*$B$149,IF(R$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:Q172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A172,IF(S$2=$A172,($B172/$B$152)*$B$149,IF(S$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:R172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A172,IF(T$2=$A172,($B172/$B$152)*$B$149,IF(T$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:S172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A172,IF(U$2=$A172,($B172/$B$152)*$B$149,IF(U$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:T172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A172,IF(V$2=$A172,($B172/$B$152)*$B$149,IF(V$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:U172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A172,IF(W$2=$A172,($B172/$B$152)*$B$149,IF(W$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:V172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A172,IF(X$2=$A172,($B172/$B$152)*$B$149,IF(X$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:W172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A172,IF(Y$2=$A172,($B172/$B$152)*$B$149,IF(Y$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:X172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A172,IF(Z$2=$A172,($B172/$B$152)*$B$149,IF(Z$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:Y172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A172,IF(AA$2=$A172,($B172/$B$152)*$B$149,IF(AA$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:Z172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A172,IF(AB$2=$A172,($B172/$B$152)*$B$149,IF(AB$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:AA172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A172,IF(AC$2=$A172,($B172/$B$152)*$B$149,IF(AC$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:AB172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A172,IF(AD$2=$A172,($B172/$B$152)*$B$149,IF(AD$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:AC172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A172,IF(AE$2=$A172,($B172/$B$152)*$B$149,IF(AE$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:AD172))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A172,IF(AF$2=$A172,($B172/$B$152)*$B$149,IF(AF$2<=$A172+$B$152-1,$B172/$B$152,$B172-SUM($C172:AE172))),0))","v":0},0]
[2042,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A173,IF(C$2=$A173,($B173/$B$152)*$B$149,IF(C$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM(B173:$C173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A173,IF(D$2=$A173,($B173/$B$152)*$B$149,IF(D$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM(C173:$C173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A173,IF(E$2=$A173,($B173/$B$152)*$B$149,IF(E$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:D173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A173,IF(F$2=$A173,($B173/$B$152)*$B$149,IF(F$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:E173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A173,IF(G$2=$A173,($B173/$B$152)*$B$149,IF(G$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:F173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A173,IF(H$2=$A173,($B173/$B$152)*$B$149,IF(H$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:G173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A173,IF(I$2=$A173,($B173/$B$152)*$B$149,IF(I$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:H173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A173,IF(J$2=$A173,($B173/$B$152)*$B$149,IF(J$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:I173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A173,IF(K$2=$A173,($B173/$B$152)*$B$149,IF(K$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:J173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A173,IF(L$2=$A173,($B173/$B$152)*$B$149,IF(L$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:K173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A173,IF(M$2=$A173,($B173/$B$152)*$B$149,IF(M$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:L173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A173,IF(N$2=$A173,($B173/$B$152)*$B$149,IF(N$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:M173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A173,IF(O$2=$A173,($B173/$B$152)*$B$149,IF(O$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:N173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A173,IF(P$2=$A173,($B173/$B$152)*$B$149,IF(P$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:O173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A173,IF(Q$2=$A173,($B173/$B$152)*$B$149,IF(Q$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:P173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A173,IF(R$2=$A173,($B173/$B$152)*$B$149,IF(R$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:Q173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A173,IF(S$2=$A173,($B173/$B$152)*$B$149,IF(S$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:R173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A173,IF(T$2=$A173,($B173/$B$152)*$B$149,IF(T$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:S173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A173,IF(U$2=$A173,($B173/$B$152)*$B$149,IF(U$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:T173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A173,IF(V$2=$A173,($B173/$B$152)*$B$149,IF(V$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:U173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A173,IF(W$2=$A173,($B173/$B$152)*$B$149,IF(W$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:V173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A173,IF(X$2=$A173,($B173/$B$152)*$B$149,IF(X$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:W173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A173,IF(Y$2=$A173,($B173/$B$152)*$B$149,IF(Y$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:X173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A173,IF(Z$2=$A173,($B173/$B$152)*$B$149,IF(Z$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:Y173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A173,IF(AA$2=$A173,($B173/$B$152)*$B$149,IF(AA$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:Z173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A173,IF(AB$2=$A173,($B173/$B$152)*$B$149,IF(AB$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:AA173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A173,IF(AC$2=$A173,($B173/$B$152)*$B$149,IF(AC$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:AB173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A173,IF(AD$2=$A173,($B173/$B$152)*$B$149,IF(AD$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:AC173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A173,IF(AE$2=$A173,($B173/$B$152)*$B$149,IF(AE$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:AD173))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A173,IF(AF$2=$A173,($B173/$B$152)*$B$149,IF(AF$2<=$A173+$B$152-1,$B173/$B$152,$B173-SUM($C173:AE173))),0))","v":0},0]
[2043,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A174,IF(C$2=$A174,($B174/$B$152)*$B$149,IF(C$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM(B174:$C174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A174,IF(D$2=$A174,($B174/$B$152)*$B$149,IF(D$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM(C174:$C174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A174,IF(E$2=$A174,($B174/$B$152)*$B$149,IF(E$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:D174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A174,IF(F$2=$A174,($B174/$B$152)*$B$149,IF(F$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:E174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A174,IF(G$2=$A174,($B174/$B$152)*$B$149,IF(G$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:F174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A174,IF(H$2=$A174,($B174/$B$152)*$B$149,IF(H$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:G174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A174,IF(I$2=$A174,($B174/$B$152)*$B$149,IF(I$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:H174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A174,IF(J$2=$A174,($B174/$B$152)*$B$149,IF(J$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:I174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A174,IF(K$2=$A174,($B174/$B$152)*$B$149,IF(K$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:J174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A174,IF(L$2=$A174,($B174/$B$152)*$B$149,IF(L$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:K174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A174,IF(M$2=$A174,($B174/$B$152)*$B$149,IF(M$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:L174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A174,IF(N$2=$A174,($B174/$B$152)*$B$149,IF(N$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:M174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A174,IF(O$2=$A174,($B174/$B$152)*$B$149,IF(O$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:N174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A174,IF(P$2=$A174,($B174/$B$152)*$B$149,IF(P$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:O174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A174,IF(Q$2=$A174,($B174/$B$152)*$B$149,IF(Q$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:P174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A174,IF(R$2=$A174,($B174/$B$152)*$B$149,IF(R$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:Q174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A174,IF(S$2=$A174,($B174/$B$152)*$B$149,IF(S$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:R174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A174,IF(T$2=$A174,($B174/$B$152)*$B$149,IF(T$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:S174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A174,IF(U$2=$A174,($B174/$B$152)*$B$149,IF(U$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:T174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A174,IF(V$2=$A174,($B174/$B$152)*$B$149,IF(V$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:U174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A174,IF(W$2=$A174,($B174/$B$152)*$B$149,IF(W$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:V174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A174,IF(X$2=$A174,($B174/$B$152)*$B$149,IF(X$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:W174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A174,IF(Y$2=$A174,($B174/$B$152)*$B$149,IF(Y$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:X174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A174,IF(Z$2=$A174,($B174/$B$152)*$B$149,IF(Z$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:Y174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A174,IF(AA$2=$A174,($B174/$B$152)*$B$149,IF(AA$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:Z174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A174,IF(AB$2=$A174,($B174/$B$152)*$B$149,IF(AB$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:AA174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A174,IF(AC$2=$A174,($B174/$B$152)*$B$149,IF(AC$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:AB174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A174,IF(AD$2=$A174,($B174/$B$152)*$B$149,IF(AD$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:AC174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A174,IF(AE$2=$A174,($B174/$B$152)*$B$149,IF(AE$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:AD174))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A174,IF(AF$2=$A174,($B174/$B$152)*$B$149,IF(AF$2<=$A174+$B$152-1,$B174/$B$152,$B174-SUM($C174:AE174))),0))","v":0},0]
[2044,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A175,IF(C$2=$A175,($B175/$B$152)*$B$149,IF(C$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM(B175:$C175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A175,IF(D$2=$A175,($B175/$B$152)*$B$149,IF(D$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM(C175:$C175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A175,IF(E$2=$A175,($B175/$B$152)*$B$149,IF(E$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:D175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A175,IF(F$2=$A175,($B175/$B$152)*$B$149,IF(F$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:E175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A175,IF(G$2=$A175,($B175/$B$152)*$B$149,IF(G$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:F175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A175,IF(H$2=$A175,($B175/$B$152)*$B$149,IF(H$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:G175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A175,IF(I$2=$A175,($B175/$B$152)*$B$149,IF(I$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:H175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A175,IF(J$2=$A175,($B175/$B$152)*$B$149,IF(J$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:I175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A175,IF(K$2=$A175,($B175/$B$152)*$B$149,IF(K$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:J175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A175,IF(L$2=$A175,($B175/$B$152)*$B$149,IF(L$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:K175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A175,IF(M$2=$A175,($B175/$B$152)*$B$149,IF(M$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:L175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A175,IF(N$2=$A175,($B175/$B$152)*$B$149,IF(N$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:M175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A175,IF(O$2=$A175,($B175/$B$152)*$B$149,IF(O$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:N175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A175,IF(P$2=$A175,($B175/$B$152)*$B$149,IF(P$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:O175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A175,IF(Q$2=$A175,($B175/$B$152)*$B$149,IF(Q$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:P175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A175,IF(R$2=$A175,($B175/$B$152)*$B$149,IF(R$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:Q175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A175,IF(S$2=$A175,($B175/$B$152)*$B$149,IF(S$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:R175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A175,IF(T$2=$A175,($B175/$B$152)*$B$149,IF(T$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:S175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A175,IF(U$2=$A175,($B175/$B$152)*$B$149,IF(U$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:T175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A175,IF(V$2=$A175,($B175/$B$152)*$B$149,IF(V$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:U175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A175,IF(W$2=$A175,($B175/$B$152)*$B$149,IF(W$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:V175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A175,IF(X$2=$A175,($B175/$B$152)*$B$149,IF(X$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:W175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A175,IF(Y$2=$A175,($B175/$B$152)*$B$149,IF(Y$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:X175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A175,IF(Z$2=$A175,($B175/$B$152)*$B$149,IF(Z$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:Y175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A175,IF(AA$2=$A175,($B175/$B$152)*$B$149,IF(AA$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:Z175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A175,IF(AB$2=$A175,($B175/$B$152)*$B$149,IF(AB$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:AA175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A175,IF(AC$2=$A175,($B175/$B$152)*$B$149,IF(AC$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:AB175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A175,IF(AD$2=$A175,($B175/$B$152)*$B$149,IF(AD$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:AC175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A175,IF(AE$2=$A175,($B175/$B$152)*$B$149,IF(AE$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:AD175))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A175,IF(AF$2=$A175,($B175/$B$152)*$B$149,IF(AF$2<=$A175+$B$152-1,$B175/$B$152,$B175-SUM($C175:AE175))),0))","v":0},0]
[2045,0,{"$f":"IF($B$152=0,0,IF(C$2>=$A176,IF(C$2=$A176,($B176/$B$152)*$B$149,IF(C$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM(B176:$C176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(D$2>=$A176,IF(D$2=$A176,($B176/$B$152)*$B$149,IF(D$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM(C176:$C176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(E$2>=$A176,IF(E$2=$A176,($B176/$B$152)*$B$149,IF(E$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:D176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(F$2>=$A176,IF(F$2=$A176,($B176/$B$152)*$B$149,IF(F$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:E176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(G$2>=$A176,IF(G$2=$A176,($B176/$B$152)*$B$149,IF(G$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:F176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(H$2>=$A176,IF(H$2=$A176,($B176/$B$152)*$B$149,IF(H$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:G176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(I$2>=$A176,IF(I$2=$A176,($B176/$B$152)*$B$149,IF(I$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:H176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(J$2>=$A176,IF(J$2=$A176,($B176/$B$152)*$B$149,IF(J$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:I176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(K$2>=$A176,IF(K$2=$A176,($B176/$B$152)*$B$149,IF(K$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:J176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(L$2>=$A176,IF(L$2=$A176,($B176/$B$152)*$B$149,IF(L$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:K176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(M$2>=$A176,IF(M$2=$A176,($B176/$B$152)*$B$149,IF(M$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:L176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(N$2>=$A176,IF(N$2=$A176,($B176/$B$152)*$B$149,IF(N$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:M176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(O$2>=$A176,IF(O$2=$A176,($B176/$B$152)*$B$149,IF(O$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:N176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(P$2>=$A176,IF(P$2=$A176,($B176/$B$152)*$B$149,IF(P$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:O176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Q$2>=$A176,IF(Q$2=$A176,($B176/$B$152)*$B$149,IF(Q$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:P176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(R$2>=$A176,IF(R$2=$A176,($B176/$B$152)*$B$149,IF(R$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:Q176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(S$2>=$A176,IF(S$2=$A176,($B176/$B$152)*$B$149,IF(S$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:R176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(T$2>=$A176,IF(T$2=$A176,($B176/$B$152)*$B$149,IF(T$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:S176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(U$2>=$A176,IF(U$2=$A176,($B176/$B$152)*$B$149,IF(U$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:T176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(V$2>=$A176,IF(V$2=$A176,($B176/$B$152)*$B$149,IF(V$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:U176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(W$2>=$A176,IF(W$2=$A176,($B176/$B$152)*$B$149,IF(W$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:V176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(X$2>=$A176,IF(X$2=$A176,($B176/$B$152)*$B$149,IF(X$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:W176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Y$2>=$A176,IF(Y$2=$A176,($B176/$B$152)*$B$149,IF(Y$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:X176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(Z$2>=$A176,IF(Z$2=$A176,($B176/$B$152)*$B$149,IF(Z$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:Y176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AA$2>=$A176,IF(AA$2=$A176,($B176/$B$152)*$B$149,IF(AA$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:Z176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AB$2>=$A176,IF(AB$2=$A176,($B176/$B$152)*$B$149,IF(AB$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:AA176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AC$2>=$A176,IF(AC$2=$A176,($B176/$B$152)*$B$149,IF(AC$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:AB176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AD$2>=$A176,IF(AD$2=$A176,($B176/$B$152)*$B$149,IF(AD$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:AC176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AE$2>=$A176,IF(AE$2=$A176,($B176/$B$152)*$B$149,IF(AE$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:AD176))),0))","v":0},{"$f":"IF($B$152=0,0,IF(AF$2>=$A176,IF(AF$2=$A176,($B176/$B$152)*$B$149,IF(AF$2<=$A176+$B$152-1,$B176/$B$152,$B176-SUM($C176:AE176))),0))","v":0},0]
[2046,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A177,IF(C$2=$A177,($B177/$B$116)*$B$149,IF(C$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM(B177:$C177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A177,IF(D$2=$A177,($B177/$B$116)*$B$149,IF(D$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM(C177:$C177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A177,IF(E$2=$A177,($B177/$B$116)*$B$149,IF(E$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:D177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A177,IF(F$2=$A177,($B177/$B$116)*$B$149,IF(F$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:E177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A177,IF(G$2=$A177,($B177/$B$116)*$B$149,IF(G$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:F177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A177,IF(H$2=$A177,($B177/$B$116)*$B$149,IF(H$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:G177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A177,IF(I$2=$A177,($B177/$B$116)*$B$149,IF(I$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:H177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A177,IF(J$2=$A177,($B177/$B$116)*$B$149,IF(J$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:I177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A177,IF(K$2=$A177,($B177/$B$116)*$B$149,IF(K$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:J177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A177,IF(L$2=$A177,($B177/$B$116)*$B$149,IF(L$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:K177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A177,IF(M$2=$A177,($B177/$B$116)*$B$149,IF(M$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:L177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A177,IF(N$2=$A177,($B177/$B$116)*$B$149,IF(N$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:M177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A177,IF(O$2=$A177,($B177/$B$116)*$B$149,IF(O$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:N177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A177,IF(P$2=$A177,($B177/$B$116)*$B$149,IF(P$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:O177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A177,IF(Q$2=$A177,($B177/$B$116)*$B$149,IF(Q$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:P177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A177,IF(R$2=$A177,($B177/$B$116)*$B$149,IF(R$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:Q177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A177,IF(S$2=$A177,($B177/$B$116)*$B$149,IF(S$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:R177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A177,IF(T$2=$A177,($B177/$B$116)*$B$149,IF(T$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:S177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A177,IF(U$2=$A177,($B177/$B$116)*$B$149,IF(U$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:T177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A177,IF(V$2=$A177,($B177/$B$116)*$B$149,IF(V$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:U177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A177,IF(W$2=$A177,($B177/$B$116)*$B$149,IF(W$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:V177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A177,IF(X$2=$A177,($B177/$B$116)*$B$149,IF(X$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:W177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A177,IF(Y$2=$A177,($B177/$B$116)*$B$149,IF(Y$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:X177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A177,IF(Z$2=$A177,($B177/$B$116)*$B$149,IF(Z$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:Y177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A177,IF(AA$2=$A177,($B177/$B$116)*$B$149,IF(AA$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:Z177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A177,IF(AB$2=$A177,($B177/$B$116)*$B$149,IF(AB$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:AA177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A177,IF(AC$2=$A177,($B177/$B$116)*$B$149,IF(AC$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:AB177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A177,IF(AD$2=$A177,($B177/$B$116)*$B$149,IF(AD$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:AC177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A177,IF(AE$2=$A177,($B177/$B$116)*$B$149,IF(AE$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:AD177))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A177,IF(AF$2=$A177,($B177/$B$116)*$B$149,IF(AF$2<=$A177+$B$116-1,$B177/$B$116,$B177-SUM($C177:AE177))),0))","v":0},0]
[2047,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A178,IF(C$2=$A178,($B178/$B$116)*$B$149,IF(C$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM(B178:$C178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A178,IF(D$2=$A178,($B178/$B$116)*$B$149,IF(D$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM(C178:$C178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A178,IF(E$2=$A178,($B178/$B$116)*$B$149,IF(E$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:D178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A178,IF(F$2=$A178,($B178/$B$116)*$B$149,IF(F$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:E178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A178,IF(G$2=$A178,($B178/$B$116)*$B$149,IF(G$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:F178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A178,IF(H$2=$A178,($B178/$B$116)*$B$149,IF(H$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:G178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A178,IF(I$2=$A178,($B178/$B$116)*$B$149,IF(I$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:H178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A178,IF(J$2=$A178,($B178/$B$116)*$B$149,IF(J$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:I178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A178,IF(K$2=$A178,($B178/$B$116)*$B$149,IF(K$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:J178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A178,IF(L$2=$A178,($B178/$B$116)*$B$149,IF(L$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:K178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A178,IF(M$2=$A178,($B178/$B$116)*$B$149,IF(M$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:L178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A178,IF(N$2=$A178,($B178/$B$116)*$B$149,IF(N$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:M178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A178,IF(O$2=$A178,($B178/$B$116)*$B$149,IF(O$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:N178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A178,IF(P$2=$A178,($B178/$B$116)*$B$149,IF(P$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:O178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A178,IF(Q$2=$A178,($B178/$B$116)*$B$149,IF(Q$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:P178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A178,IF(R$2=$A178,($B178/$B$116)*$B$149,IF(R$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:Q178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A178,IF(S$2=$A178,($B178/$B$116)*$B$149,IF(S$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:R178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A178,IF(T$2=$A178,($B178/$B$116)*$B$149,IF(T$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:S178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A178,IF(U$2=$A178,($B178/$B$116)*$B$149,IF(U$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:T178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A178,IF(V$2=$A178,($B178/$B$116)*$B$149,IF(V$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:U178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A178,IF(W$2=$A178,($B178/$B$116)*$B$149,IF(W$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:V178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A178,IF(X$2=$A178,($B178/$B$116)*$B$149,IF(X$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:W178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A178,IF(Y$2=$A178,($B178/$B$116)*$B$149,IF(Y$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:X178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A178,IF(Z$2=$A178,($B178/$B$116)*$B$149,IF(Z$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:Y178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A178,IF(AA$2=$A178,($B178/$B$116)*$B$149,IF(AA$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:Z178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A178,IF(AB$2=$A178,($B178/$B$116)*$B$149,IF(AB$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:AA178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A178,IF(AC$2=$A178,($B178/$B$116)*$B$149,IF(AC$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:AB178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A178,IF(AD$2=$A178,($B178/$B$116)*$B$149,IF(AD$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:AC178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A178,IF(AE$2=$A178,($B178/$B$116)*$B$149,IF(AE$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:AD178))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A178,IF(AF$2=$A178,($B178/$B$116)*$B$149,IF(AF$2<=$A178+$B$116-1,$B178/$B$116,$B178-SUM($C178:AE178))),0))","v":0},{"$f":"SUM(C178:AF178)","v":0}]
[2048,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A179,IF(C$2=$A179,($B179/$B$116)*$B$149,IF(C$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM(B179:$C179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A179,IF(D$2=$A179,($B179/$B$116)*$B$149,IF(D$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM(C179:$C179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A179,IF(E$2=$A179,($B179/$B$116)*$B$149,IF(E$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:D179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A179,IF(F$2=$A179,($B179/$B$116)*$B$149,IF(F$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:E179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A179,IF(G$2=$A179,($B179/$B$116)*$B$149,IF(G$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:F179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A179,IF(H$2=$A179,($B179/$B$116)*$B$149,IF(H$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:G179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A179,IF(I$2=$A179,($B179/$B$116)*$B$149,IF(I$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:H179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A179,IF(J$2=$A179,($B179/$B$116)*$B$149,IF(J$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:I179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A179,IF(K$2=$A179,($B179/$B$116)*$B$149,IF(K$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:J179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A179,IF(L$2=$A179,($B179/$B$116)*$B$149,IF(L$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:K179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A179,IF(M$2=$A179,($B179/$B$116)*$B$149,IF(M$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:L179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A179,IF(N$2=$A179,($B179/$B$116)*$B$149,IF(N$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:M179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A179,IF(O$2=$A179,($B179/$B$116)*$B$149,IF(O$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:N179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A179,IF(P$2=$A179,($B179/$B$116)*$B$149,IF(P$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:O179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A179,IF(Q$2=$A179,($B179/$B$116)*$B$149,IF(Q$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:P179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A179,IF(R$2=$A179,($B179/$B$116)*$B$149,IF(R$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:Q179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A179,IF(S$2=$A179,($B179/$B$116)*$B$149,IF(S$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:R179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A179,IF(T$2=$A179,($B179/$B$116)*$B$149,IF(T$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:S179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A179,IF(U$2=$A179,($B179/$B$116)*$B$149,IF(U$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:T179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A179,IF(V$2=$A179,($B179/$B$116)*$B$149,IF(V$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:U179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A179,IF(W$2=$A179,($B179/$B$116)*$B$149,IF(W$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:V179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A179,IF(X$2=$A179,($B179/$B$116)*$B$149,IF(X$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:W179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A179,IF(Y$2=$A179,($B179/$B$116)*$B$149,IF(Y$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:X179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A179,IF(Z$2=$A179,($B179/$B$116)*$B$149,IF(Z$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:Y179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A179,IF(AA$2=$A179,($B179/$B$116)*$B$149,IF(AA$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:Z179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A179,IF(AB$2=$A179,($B179/$B$116)*$B$149,IF(AB$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:AA179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A179,IF(AC$2=$A179,($B179/$B$116)*$B$149,IF(AC$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:AB179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A179,IF(AD$2=$A179,($B179/$B$116)*$B$149,IF(AD$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:AC179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A179,IF(AE$2=$A179,($B179/$B$116)*$B$149,IF(AE$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:AD179))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A179,IF(AF$2=$A179,($B179/$B$116)*$B$149,IF(AF$2<=$A179+$B$116-1,$B179/$B$116,$B179-SUM($C179:AE179))),0))","v":0},0]
[2049,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A180,IF(C$2=$A180,($B180/$B$116)*$B$149,IF(C$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM(B180:$C180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A180,IF(D$2=$A180,($B180/$B$116)*$B$149,IF(D$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM(C180:$C180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A180,IF(E$2=$A180,($B180/$B$116)*$B$149,IF(E$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:D180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A180,IF(F$2=$A180,($B180/$B$116)*$B$149,IF(F$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:E180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A180,IF(G$2=$A180,($B180/$B$116)*$B$149,IF(G$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:F180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A180,IF(H$2=$A180,($B180/$B$116)*$B$149,IF(H$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:G180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A180,IF(I$2=$A180,($B180/$B$116)*$B$149,IF(I$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:H180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A180,IF(J$2=$A180,($B180/$B$116)*$B$149,IF(J$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:I180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A180,IF(K$2=$A180,($B180/$B$116)*$B$149,IF(K$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:J180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A180,IF(L$2=$A180,($B180/$B$116)*$B$149,IF(L$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:K180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A180,IF(M$2=$A180,($B180/$B$116)*$B$149,IF(M$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:L180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A180,IF(N$2=$A180,($B180/$B$116)*$B$149,IF(N$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:M180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A180,IF(O$2=$A180,($B180/$B$116)*$B$149,IF(O$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:N180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A180,IF(P$2=$A180,($B180/$B$116)*$B$149,IF(P$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:O180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A180,IF(Q$2=$A180,($B180/$B$116)*$B$149,IF(Q$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:P180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A180,IF(R$2=$A180,($B180/$B$116)*$B$149,IF(R$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:Q180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A180,IF(S$2=$A180,($B180/$B$116)*$B$149,IF(S$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:R180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A180,IF(T$2=$A180,($B180/$B$116)*$B$149,IF(T$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:S180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A180,IF(U$2=$A180,($B180/$B$116)*$B$149,IF(U$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:T180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A180,IF(V$2=$A180,($B180/$B$116)*$B$149,IF(V$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:U180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A180,IF(W$2=$A180,($B180/$B$116)*$B$149,IF(W$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:V180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A180,IF(X$2=$A180,($B180/$B$116)*$B$149,IF(X$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:W180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A180,IF(Y$2=$A180,($B180/$B$116)*$B$149,IF(Y$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:X180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A180,IF(Z$2=$A180,($B180/$B$116)*$B$149,IF(Z$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:Y180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A180,IF(AA$2=$A180,($B180/$B$116)*$B$149,IF(AA$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:Z180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A180,IF(AB$2=$A180,($B180/$B$116)*$B$149,IF(AB$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:AA180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A180,IF(AC$2=$A180,($B180/$B$116)*$B$149,IF(AC$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:AB180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A180,IF(AD$2=$A180,($B180/$B$116)*$B$149,IF(AD$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:AC180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A180,IF(AE$2=$A180,($B180/$B$116)*$B$149,IF(AE$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:AD180))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A180,IF(AF$2=$A180,($B180/$B$116)*$B$149,IF(AF$2<=$A180+$B$116-1,$B180/$B$116,$B180-SUM($C180:AE180))),0))","v":0},0]
[2050,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A181,IF(C$2=$A181,($B181/$B$116)*$B$149,IF(C$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM(B181:$C181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A181,IF(D$2=$A181,($B181/$B$116)*$B$149,IF(D$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM(C181:$C181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A181,IF(E$2=$A181,($B181/$B$116)*$B$149,IF(E$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:D181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A181,IF(F$2=$A181,($B181/$B$116)*$B$149,IF(F$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:E181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A181,IF(G$2=$A181,($B181/$B$116)*$B$149,IF(G$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:F181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A181,IF(H$2=$A181,($B181/$B$116)*$B$149,IF(H$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:G181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A181,IF(I$2=$A181,($B181/$B$116)*$B$149,IF(I$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:H181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A181,IF(J$2=$A181,($B181/$B$116)*$B$149,IF(J$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:I181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A181,IF(K$2=$A181,($B181/$B$116)*$B$149,IF(K$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:J181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A181,IF(L$2=$A181,($B181/$B$116)*$B$149,IF(L$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:K181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A181,IF(M$2=$A181,($B181/$B$116)*$B$149,IF(M$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:L181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A181,IF(N$2=$A181,($B181/$B$116)*$B$149,IF(N$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:M181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A181,IF(O$2=$A181,($B181/$B$116)*$B$149,IF(O$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:N181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A181,IF(P$2=$A181,($B181/$B$116)*$B$149,IF(P$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:O181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A181,IF(Q$2=$A181,($B181/$B$116)*$B$149,IF(Q$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:P181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A181,IF(R$2=$A181,($B181/$B$116)*$B$149,IF(R$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:Q181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A181,IF(S$2=$A181,($B181/$B$116)*$B$149,IF(S$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:R181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A181,IF(T$2=$A181,($B181/$B$116)*$B$149,IF(T$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:S181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A181,IF(U$2=$A181,($B181/$B$116)*$B$149,IF(U$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:T181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A181,IF(V$2=$A181,($B181/$B$116)*$B$149,IF(V$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:U181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A181,IF(W$2=$A181,($B181/$B$116)*$B$149,IF(W$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:V181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A181,IF(X$2=$A181,($B181/$B$116)*$B$149,IF(X$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:W181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A181,IF(Y$2=$A181,($B181/$B$116)*$B$149,IF(Y$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:X181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A181,IF(Z$2=$A181,($B181/$B$116)*$B$149,IF(Z$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:Y181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A181,IF(AA$2=$A181,($B181/$B$116)*$B$149,IF(AA$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:Z181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A181,IF(AB$2=$A181,($B181/$B$116)*$B$149,IF(AB$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:AA181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A181,IF(AC$2=$A181,($B181/$B$116)*$B$149,IF(AC$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:AB181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A181,IF(AD$2=$A181,($B181/$B$116)*$B$149,IF(AD$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:AC181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A181,IF(AE$2=$A181,($B181/$B$116)*$B$149,IF(AE$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:AD181))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A181,IF(AF$2=$A181,($B181/$B$116)*$B$149,IF(AF$2<=$A181+$B$116-1,$B181/$B$116,$B181-SUM($C181:AE181))),0))","v":0},0]
[2051,0,{"$f":"IF($B$116=0,0,IF(C$2>=$A182,IF(C$2=$A182,($B182/$B$116)*$B$149,IF(C$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM(B182:$C182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(D$2>=$A182,IF(D$2=$A182,($B182/$B$116)*$B$149,IF(D$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM(C182:$C182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(E$2>=$A182,IF(E$2=$A182,($B182/$B$116)*$B$149,IF(E$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:D182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(F$2>=$A182,IF(F$2=$A182,($B182/$B$116)*$B$149,IF(F$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:E182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(G$2>=$A182,IF(G$2=$A182,($B182/$B$116)*$B$149,IF(G$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:F182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(H$2>=$A182,IF(H$2=$A182,($B182/$B$116)*$B$149,IF(H$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:G182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(I$2>=$A182,IF(I$2=$A182,($B182/$B$116)*$B$149,IF(I$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:H182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(J$2>=$A182,IF(J$2=$A182,($B182/$B$116)*$B$149,IF(J$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:I182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(K$2>=$A182,IF(K$2=$A182,($B182/$B$116)*$B$149,IF(K$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:J182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(L$2>=$A182,IF(L$2=$A182,($B182/$B$116)*$B$149,IF(L$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:K182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(M$2>=$A182,IF(M$2=$A182,($B182/$B$116)*$B$149,IF(M$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:L182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(N$2>=$A182,IF(N$2=$A182,($B182/$B$116)*$B$149,IF(N$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:M182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(O$2>=$A182,IF(O$2=$A182,($B182/$B$116)*$B$149,IF(O$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:N182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(P$2>=$A182,IF(P$2=$A182,($B182/$B$116)*$B$149,IF(P$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:O182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Q$2>=$A182,IF(Q$2=$A182,($B182/$B$116)*$B$149,IF(Q$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:P182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(R$2>=$A182,IF(R$2=$A182,($B182/$B$116)*$B$149,IF(R$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:Q182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(S$2>=$A182,IF(S$2=$A182,($B182/$B$116)*$B$149,IF(S$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:R182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(T$2>=$A182,IF(T$2=$A182,($B182/$B$116)*$B$149,IF(T$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:S182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(U$2>=$A182,IF(U$2=$A182,($B182/$B$116)*$B$149,IF(U$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:T182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(V$2>=$A182,IF(V$2=$A182,($B182/$B$116)*$B$149,IF(V$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:U182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(W$2>=$A182,IF(W$2=$A182,($B182/$B$116)*$B$149,IF(W$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:V182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(X$2>=$A182,IF(X$2=$A182,($B182/$B$116)*$B$149,IF(X$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:W182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Y$2>=$A182,IF(Y$2=$A182,($B182/$B$116)*$B$149,IF(Y$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:X182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(Z$2>=$A182,IF(Z$2=$A182,($B182/$B$116)*$B$149,IF(Z$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:Y182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AA$2>=$A182,IF(AA$2=$A182,($B182/$B$116)*$B$149,IF(AA$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:Z182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AB$2>=$A182,IF(AB$2=$A182,($B182/$B$116)*$B$149,IF(AB$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:AA182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AC$2>=$A182,IF(AC$2=$A182,($B182/$B$116)*$B$149,IF(AC$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:AB182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AD$2>=$A182,IF(AD$2=$A182,($B182/$B$116)*$B$149,IF(AD$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:AC182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AE$2>=$A182,IF(AE$2=$A182,($B182/$B$116)*$B$149,IF(AE$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:AD182))),0))","v":0},{"$f":"IF($B$116=0,0,IF(AF$2>=$A182,IF(AF$2=$A182,($B182/$B$116)*$B$149,IF(AF$2<=$A182+$B$116-1,$B182/$B$116,$B182-SUM($C182:AE182))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A149","v":"Total Depreciation - Capital Plug"},{"$f":"SUM(B153:B182)","v":5435990.2360561565},{"$f":"SUM(C153:C182)","v":0},{"$f":"SUM(D153:D182)","v":0},0,45299.918633801302,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,90599.837267602605,{"$f":"SUM(C183:AF183)","v":2400895.6875914689}]
[]
[{"$f":"+Capex!$A$11","v":"Parking Garage (1,000 Spaces)"},{"$f":"+Capex!$C$11/12","v":0}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$11=0,Capex!G$11,IF(Capex!$B$11=Capex!G$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!G$25,IF(Capex!$B$11=Capex!G$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!H$11,IF(Capex!$B$11=Capex!H$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!H$25,IF(Capex!$B$11=Capex!H$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!I$11,IF(Capex!$B$11=Capex!I$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!I$25,IF(Capex!$B$11=Capex!I$4,Capex!$AK$25,0))","v":22497924.584127281},{"$f":"IF(Capex!$B$11=0,Capex!J$11,IF(Capex!$B$11=Capex!J$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!J$25,IF(Capex!$B$11=Capex!J$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!K$11,IF(Capex!$B$11=Capex!K$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!K$25,IF(Capex!$B$11=Capex!K$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!L$11,IF(Capex!$B$11=Capex!L$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!L$25,IF(Capex!$B$11=Capex!L$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!M$11,IF(Capex!$B$11=Capex!M$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!M$25,IF(Capex!$B$11=Capex!M$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!N$11,IF(Capex!$B$11=Capex!N$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!N$25,IF(Capex!$B$11=Capex!N$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!O$11,IF(Capex!$B$11=Capex!O$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!O$25,IF(Capex!$B$11=Capex!O$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!P$11,IF(Capex!$B$11=Capex!P$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!P$25,IF(Capex!$B$11=Capex!P$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!Q$11,IF(Capex!$B$11=Capex!Q$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!Q$25,IF(Capex!$B$11=Capex!Q$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!R$11,IF(Capex!$B$11=Capex!R$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!R$25,IF(Capex!$B$11=Capex!R$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!S$11,IF(Capex!$B$11=Capex!S$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!S$25,IF(Capex!$B$11=Capex!S$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!T$11,IF(Capex!$B$11=Capex!T$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!T$25,IF(Capex!$B$11=Capex!T$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!U$11,IF(Capex!$B$11=Capex!U$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!U$25,IF(Capex!$B$11=Capex!U$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!V$11,IF(Capex!$B$11=Capex!V$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!V$25,IF(Capex!$B$11=Capex!V$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!W$11,IF(Capex!$B$11=Capex!W$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!W$25,IF(Capex!$B$11=Capex!W$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!X$11,IF(Capex!$B$11=Capex!X$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!X$25,IF(Capex!$B$11=Capex!X$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!Y$11,IF(Capex!$B$11=Capex!Y$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!Y$25,IF(Capex!$B$11=Capex!Y$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!Z$11,IF(Capex!$B$11=Capex!Z$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!Z$25,IF(Capex!$B$11=Capex!Z$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AA$11,IF(Capex!$B$11=Capex!AA$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AA$25,IF(Capex!$B$11=Capex!AA$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AB$11,IF(Capex!$B$11=Capex!AB$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AB$25,IF(Capex!$B$11=Capex!AB$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AC$11,IF(Capex!$B$11=Capex!AC$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AC$25,IF(Capex!$B$11=Capex!AC$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AD$11,IF(Capex!$B$11=Capex!AD$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AD$25,IF(Capex!$B$11=Capex!AD$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AE$11,IF(Capex!$B$11=Capex!AE$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AE$25,IF(Capex!$B$11=Capex!AE$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AF$11,IF(Capex!$B$11=Capex!AF$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AF$25,IF(Capex!$B$11=Capex!AF$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AG$11,IF(Capex!$B$11=Capex!AG$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AG$25,IF(Capex!$B$11=Capex!AG$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AH$11,IF(Capex!$B$11=Capex!AH$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AH$25,IF(Capex!$B$11=Capex!AH$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AI$11,IF(Capex!$B$11=Capex!AI$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AI$25,IF(Capex!$B$11=Capex!AI$4,Capex!$AK$25,0))","v":0},{"$f":"IF(Capex!$B$11=0,Capex!AJ$11,IF(Capex!$B$11=Capex!AJ$4,Capex!$AK$11,0))+IF(Capex!$B$11=0,Capex!AJ$25,IF(Capex!$B$11=Capex!AJ$4,Capex!$AK$25,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C186","v":0},{"$f":"+D186+C187","v":0},{"$f":"+E186+D187","v":22497924.584127281},{"$f":"+F186+E187","v":22497924.584127281},{"$f":"+G186+F187","v":22497924.584127281},{"$f":"+H186+G187","v":22497924.584127281},{"$f":"+I186+H187","v":22497924.584127281},{"$f":"+J186+I187","v":22497924.584127281},{"$f":"+K186+J187","v":22497924.584127281},{"$f":"+L186+K187","v":22497924.584127281},{"$f":"+M186+L187","v":22497924.584127281},{"$f":"+N186+M187","v":22497924.584127281},{"$f":"+O186+N187","v":22497924.584127281},{"$f":"+P186+O187","v":22497924.584127281},{"$f":"+Q186+P187","v":22497924.584127281},{"$f":"+R186+Q187","v":22497924.584127281},{"$f":"+S186+R187","v":22497924.584127281},{"$f":"+T186+S187","v":22497924.584127281},{"$f":"+U186+T187","v":22497924.584127281},{"$f":"+V186+U187","v":22497924.584127281},{"$f":"+W186+V187","v":22497924.584127281},{"$f":"+X186+W187","v":22497924.584127281},{"$f":"+Y186+X187","v":22497924.584127281},{"$f":"+Z186+Y187","v":22497924.584127281},{"$f":"+AA186+Z187","v":22497924.584127281},{"$f":"+AB186+AA187","v":22497924.584127281},{"$f":"+AC186+AB187","v":22497924.584127281},{"$f":"+AD186+AC187","v":22497924.584127281},{"$f":"+AE186+AD187","v":22497924.584127281},{"$f":"+AF186+AE187","v":22497924.584127281}]
["Depreciation Life",{"$f":"+Capex!$D$11","v":60}]
[{"$f":"+A9","v":2022},{"$f":"SUMIF($C$2:$AF$2,A189,$C$186:$AF$186)","v":0},{"$f":"IF($B$188=0,0,IF(C$2>=$A189,IF(C$2=$A189,($B189/$B$188)*$B$185,IF(C$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM(B189:$C189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A189,IF(D$2=$A189,($B189/$B$188)*$B$185,IF(D$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM(C189:$C189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A189,IF(E$2=$A189,($B189/$B$188)*$B$185,IF(E$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:D189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A189,IF(F$2=$A189,($B189/$B$188)*$B$185,IF(F$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:E189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A189,IF(G$2=$A189,($B189/$B$188)*$B$185,IF(G$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:F189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A189,IF(H$2=$A189,($B189/$B$188)*$B$185,IF(H$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:G189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A189,IF(I$2=$A189,($B189/$B$188)*$B$185,IF(I$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:H189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A189,IF(J$2=$A189,($B189/$B$188)*$B$185,IF(J$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:I189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A189,IF(K$2=$A189,($B189/$B$188)*$B$185,IF(K$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:J189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A189,IF(L$2=$A189,($B189/$B$188)*$B$185,IF(L$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:K189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A189,IF(M$2=$A189,($B189/$B$188)*$B$185,IF(M$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:L189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A189,IF(N$2=$A189,($B189/$B$188)*$B$185,IF(N$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:M189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A189,IF(O$2=$A189,($B189/$B$188)*$B$185,IF(O$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:N189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A189,IF(P$2=$A189,($B189/$B$188)*$B$185,IF(P$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:O189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A189,IF(Q$2=$A189,($B189/$B$188)*$B$185,IF(Q$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:P189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A189,IF(R$2=$A189,($B189/$B$188)*$B$185,IF(R$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:Q189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A189,IF(S$2=$A189,($B189/$B$188)*$B$185,IF(S$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:R189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A189,IF(T$2=$A189,($B189/$B$188)*$B$185,IF(T$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:S189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A189,IF(U$2=$A189,($B189/$B$188)*$B$185,IF(U$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:T189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A189,IF(V$2=$A189,($B189/$B$188)*$B$185,IF(V$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:U189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A189,IF(W$2=$A189,($B189/$B$188)*$B$185,IF(W$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:V189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A189,IF(X$2=$A189,($B189/$B$188)*$B$185,IF(X$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:W189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A189,IF(Y$2=$A189,($B189/$B$188)*$B$185,IF(Y$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:X189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A189,IF(Z$2=$A189,($B189/$B$188)*$B$185,IF(Z$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:Y189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A189,IF(AA$2=$A189,($B189/$B$188)*$B$185,IF(AA$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:Z189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A189,IF(AB$2=$A189,($B189/$B$188)*$B$185,IF(AB$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:AA189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A189,IF(AC$2=$A189,($B189/$B$188)*$B$185,IF(AC$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:AB189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A189,IF(AD$2=$A189,($B189/$B$188)*$B$185,IF(AD$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:AC189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A189,IF(AE$2=$A189,($B189/$B$188)*$B$185,IF(AE$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:AD189))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A189,IF(AF$2=$A189,($B189/$B$188)*$B$185,IF(AF$2<=$A189+$B$188-1,$B189/$B$188,$B189-SUM($C189:AE189))),0))","v":0},{"$f":"SUM(C189:AF189)","v":0}]
[{"$f":"+A189+1","v":2023},0,{"$f":"IF($B$188=0,0,IF(C$2>=$A190,IF(C$2=$A190,($B190/$B$188)*$B$185,IF(C$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM(B190:$C190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A190,IF(D$2=$A190,($B190/$B$188)*$B$185,IF(D$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM(C190:$C190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A190,IF(E$2=$A190,($B190/$B$188)*$B$185,IF(E$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:D190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A190,IF(F$2=$A190,($B190/$B$188)*$B$185,IF(F$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:E190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A190,IF(G$2=$A190,($B190/$B$188)*$B$185,IF(G$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:F190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A190,IF(H$2=$A190,($B190/$B$188)*$B$185,IF(H$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:G190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A190,IF(I$2=$A190,($B190/$B$188)*$B$185,IF(I$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:H190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A190,IF(J$2=$A190,($B190/$B$188)*$B$185,IF(J$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:I190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A190,IF(K$2=$A190,($B190/$B$188)*$B$185,IF(K$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:J190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A190,IF(L$2=$A190,($B190/$B$188)*$B$185,IF(L$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:K190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A190,IF(M$2=$A190,($B190/$B$188)*$B$185,IF(M$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:L190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A190,IF(N$2=$A190,($B190/$B$188)*$B$185,IF(N$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:M190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A190,IF(O$2=$A190,($B190/$B$188)*$B$185,IF(O$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:N190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A190,IF(P$2=$A190,($B190/$B$188)*$B$185,IF(P$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:O190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A190,IF(Q$2=$A190,($B190/$B$188)*$B$185,IF(Q$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:P190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A190,IF(R$2=$A190,($B190/$B$188)*$B$185,IF(R$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:Q190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A190,IF(S$2=$A190,($B190/$B$188)*$B$185,IF(S$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:R190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A190,IF(T$2=$A190,($B190/$B$188)*$B$185,IF(T$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:S190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A190,IF(U$2=$A190,($B190/$B$188)*$B$185,IF(U$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:T190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A190,IF(V$2=$A190,($B190/$B$188)*$B$185,IF(V$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:U190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A190,IF(W$2=$A190,($B190/$B$188)*$B$185,IF(W$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:V190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A190,IF(X$2=$A190,($B190/$B$188)*$B$185,IF(X$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:W190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A190,IF(Y$2=$A190,($B190/$B$188)*$B$185,IF(Y$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:X190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A190,IF(Z$2=$A190,($B190/$B$188)*$B$185,IF(Z$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:Y190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A190,IF(AA$2=$A190,($B190/$B$188)*$B$185,IF(AA$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:Z190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A190,IF(AB$2=$A190,($B190/$B$188)*$B$185,IF(AB$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:AA190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A190,IF(AC$2=$A190,($B190/$B$188)*$B$185,IF(AC$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:AB190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A190,IF(AD$2=$A190,($B190/$B$188)*$B$185,IF(AD$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:AC190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A190,IF(AE$2=$A190,($B190/$B$188)*$B$185,IF(AE$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:AD190))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A190,IF(AF$2=$A190,($B190/$B$188)*$B$185,IF(AF$2<=$A190+$B$188-1,$B190/$B$188,$B190-SUM($C190:AE190))),0))","v":0},0]
[{"$f":"+A190+1","v":2024},22497924.584127281,{"$f":"IF($B$188=0,0,IF(C$2>=$A191,IF(C$2=$A191,($B191/$B$188)*$B$185,IF(C$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM(B191:$C191))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A191,IF(D$2=$A191,($B191/$B$188)*$B$185,IF(D$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM(C191:$C191))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A191,IF(E$2=$A191,($B191/$B$188)*$B$185,IF(E$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:D191))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A191,IF(F$2=$A191,($B191/$B$188)*$B$185,IF(F$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:E191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(G$2>=$A191,IF(G$2=$A191,($B191/$B$188)*$B$185,IF(G$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:F191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(H$2>=$A191,IF(H$2=$A191,($B191/$B$188)*$B$185,IF(H$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:G191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(I$2>=$A191,IF(I$2=$A191,($B191/$B$188)*$B$185,IF(I$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:H191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(J$2>=$A191,IF(J$2=$A191,($B191/$B$188)*$B$185,IF(J$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:I191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(K$2>=$A191,IF(K$2=$A191,($B191/$B$188)*$B$185,IF(K$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:J191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(L$2>=$A191,IF(L$2=$A191,($B191/$B$188)*$B$185,IF(L$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:K191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(M$2>=$A191,IF(M$2=$A191,($B191/$B$188)*$B$185,IF(M$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:L191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(N$2>=$A191,IF(N$2=$A191,($B191/$B$188)*$B$185,IF(N$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:M191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(O$2>=$A191,IF(O$2=$A191,($B191/$B$188)*$B$185,IF(O$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:N191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(P$2>=$A191,IF(P$2=$A191,($B191/$B$188)*$B$185,IF(P$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:O191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(Q$2>=$A191,IF(Q$2=$A191,($B191/$B$188)*$B$185,IF(Q$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:P191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(R$2>=$A191,IF(R$2=$A191,($B191/$B$188)*$B$185,IF(R$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:Q191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(S$2>=$A191,IF(S$2=$A191,($B191/$B$188)*$B$185,IF(S$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:R191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(T$2>=$A191,IF(T$2=$A191,($B191/$B$188)*$B$185,IF(T$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:S191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(U$2>=$A191,IF(U$2=$A191,($B191/$B$188)*$B$185,IF(U$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:T191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(V$2>=$A191,IF(V$2=$A191,($B191/$B$188)*$B$185,IF(V$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:U191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(W$2>=$A191,IF(W$2=$A191,($B191/$B$188)*$B$185,IF(W$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:V191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(X$2>=$A191,IF(X$2=$A191,($B191/$B$188)*$B$185,IF(X$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:W191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(Y$2>=$A191,IF(Y$2=$A191,($B191/$B$188)*$B$185,IF(Y$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:X191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(Z$2>=$A191,IF(Z$2=$A191,($B191/$B$188)*$B$185,IF(Z$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:Y191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(AA$2>=$A191,IF(AA$2=$A191,($B191/$B$188)*$B$185,IF(AA$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:Z191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(AB$2>=$A191,IF(AB$2=$A191,($B191/$B$188)*$B$185,IF(AB$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:AA191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(AC$2>=$A191,IF(AC$2=$A191,($B191/$B$188)*$B$185,IF(AC$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:AB191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(AD$2>=$A191,IF(AD$2=$A191,($B191/$B$188)*$B$185,IF(AD$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:AC191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(AE$2>=$A191,IF(AE$2=$A191,($B191/$B$188)*$B$185,IF(AE$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:AD191))),0))","v":374965.40973545465},{"$f":"IF($B$188=0,0,IF(AF$2>=$A191,IF(AF$2=$A191,($B191/$B$188)*$B$185,IF(AF$2<=$A191+$B$188-1,$B191/$B$188,$B191-SUM($C191:AE191))),0))","v":374965.40973545465},10124066.06285727]
[2025,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A192,IF(C$2=$A192,($B192/$B$188)*$B$185,IF(C$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM(B192:$C192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A192,IF(D$2=$A192,($B192/$B$188)*$B$185,IF(D$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM(C192:$C192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A192,IF(E$2=$A192,($B192/$B$188)*$B$185,IF(E$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:D192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A192,IF(F$2=$A192,($B192/$B$188)*$B$185,IF(F$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:E192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A192,IF(G$2=$A192,($B192/$B$188)*$B$185,IF(G$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:F192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A192,IF(H$2=$A192,($B192/$B$188)*$B$185,IF(H$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:G192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A192,IF(I$2=$A192,($B192/$B$188)*$B$185,IF(I$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:H192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A192,IF(J$2=$A192,($B192/$B$188)*$B$185,IF(J$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:I192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A192,IF(K$2=$A192,($B192/$B$188)*$B$185,IF(K$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:J192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A192,IF(L$2=$A192,($B192/$B$188)*$B$185,IF(L$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:K192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A192,IF(M$2=$A192,($B192/$B$188)*$B$185,IF(M$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:L192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A192,IF(N$2=$A192,($B192/$B$188)*$B$185,IF(N$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:M192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A192,IF(O$2=$A192,($B192/$B$188)*$B$185,IF(O$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:N192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A192,IF(P$2=$A192,($B192/$B$188)*$B$185,IF(P$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:O192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A192,IF(Q$2=$A192,($B192/$B$188)*$B$185,IF(Q$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:P192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A192,IF(R$2=$A192,($B192/$B$188)*$B$185,IF(R$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:Q192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A192,IF(S$2=$A192,($B192/$B$188)*$B$185,IF(S$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:R192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A192,IF(T$2=$A192,($B192/$B$188)*$B$185,IF(T$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:S192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A192,IF(U$2=$A192,($B192/$B$188)*$B$185,IF(U$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:T192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A192,IF(V$2=$A192,($B192/$B$188)*$B$185,IF(V$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:U192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A192,IF(W$2=$A192,($B192/$B$188)*$B$185,IF(W$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:V192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A192,IF(X$2=$A192,($B192/$B$188)*$B$185,IF(X$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:W192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A192,IF(Y$2=$A192,($B192/$B$188)*$B$185,IF(Y$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:X192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A192,IF(Z$2=$A192,($B192/$B$188)*$B$185,IF(Z$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:Y192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A192,IF(AA$2=$A192,($B192/$B$188)*$B$185,IF(AA$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:Z192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A192,IF(AB$2=$A192,($B192/$B$188)*$B$185,IF(AB$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:AA192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A192,IF(AC$2=$A192,($B192/$B$188)*$B$185,IF(AC$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:AB192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A192,IF(AD$2=$A192,($B192/$B$188)*$B$185,IF(AD$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:AC192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A192,IF(AE$2=$A192,($B192/$B$188)*$B$185,IF(AE$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:AD192))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A192,IF(AF$2=$A192,($B192/$B$188)*$B$185,IF(AF$2<=$A192+$B$188-1,$B192/$B$188,$B192-SUM($C192:AE192))),0))","v":0},0]
[2026,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A193,IF(C$2=$A193,($B193/$B$188)*$B$185,IF(C$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM(B193:$C193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A193,IF(D$2=$A193,($B193/$B$188)*$B$185,IF(D$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM(C193:$C193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A193,IF(E$2=$A193,($B193/$B$188)*$B$185,IF(E$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:D193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A193,IF(F$2=$A193,($B193/$B$188)*$B$185,IF(F$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:E193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A193,IF(G$2=$A193,($B193/$B$188)*$B$185,IF(G$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:F193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A193,IF(H$2=$A193,($B193/$B$188)*$B$185,IF(H$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:G193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A193,IF(I$2=$A193,($B193/$B$188)*$B$185,IF(I$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:H193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A193,IF(J$2=$A193,($B193/$B$188)*$B$185,IF(J$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:I193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A193,IF(K$2=$A193,($B193/$B$188)*$B$185,IF(K$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:J193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A193,IF(L$2=$A193,($B193/$B$188)*$B$185,IF(L$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:K193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A193,IF(M$2=$A193,($B193/$B$188)*$B$185,IF(M$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:L193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A193,IF(N$2=$A193,($B193/$B$188)*$B$185,IF(N$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:M193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A193,IF(O$2=$A193,($B193/$B$188)*$B$185,IF(O$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:N193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A193,IF(P$2=$A193,($B193/$B$188)*$B$185,IF(P$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:O193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A193,IF(Q$2=$A193,($B193/$B$188)*$B$185,IF(Q$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:P193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A193,IF(R$2=$A193,($B193/$B$188)*$B$185,IF(R$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:Q193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A193,IF(S$2=$A193,($B193/$B$188)*$B$185,IF(S$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:R193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A193,IF(T$2=$A193,($B193/$B$188)*$B$185,IF(T$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:S193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A193,IF(U$2=$A193,($B193/$B$188)*$B$185,IF(U$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:T193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A193,IF(V$2=$A193,($B193/$B$188)*$B$185,IF(V$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:U193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A193,IF(W$2=$A193,($B193/$B$188)*$B$185,IF(W$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:V193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A193,IF(X$2=$A193,($B193/$B$188)*$B$185,IF(X$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:W193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A193,IF(Y$2=$A193,($B193/$B$188)*$B$185,IF(Y$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:X193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A193,IF(Z$2=$A193,($B193/$B$188)*$B$185,IF(Z$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:Y193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A193,IF(AA$2=$A193,($B193/$B$188)*$B$185,IF(AA$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:Z193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A193,IF(AB$2=$A193,($B193/$B$188)*$B$185,IF(AB$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:AA193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A193,IF(AC$2=$A193,($B193/$B$188)*$B$185,IF(AC$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:AB193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A193,IF(AD$2=$A193,($B193/$B$188)*$B$185,IF(AD$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:AC193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A193,IF(AE$2=$A193,($B193/$B$188)*$B$185,IF(AE$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:AD193))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A193,IF(AF$2=$A193,($B193/$B$188)*$B$185,IF(AF$2<=$A193+$B$188-1,$B193/$B$188,$B193-SUM($C193:AE193))),0))","v":0},0]
[2027,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A194,IF(C$2=$A194,($B194/$B$188)*$B$185,IF(C$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM(B194:$C194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A194,IF(D$2=$A194,($B194/$B$188)*$B$185,IF(D$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM(C194:$C194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A194,IF(E$2=$A194,($B194/$B$188)*$B$185,IF(E$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:D194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A194,IF(F$2=$A194,($B194/$B$188)*$B$185,IF(F$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:E194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A194,IF(G$2=$A194,($B194/$B$188)*$B$185,IF(G$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:F194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A194,IF(H$2=$A194,($B194/$B$188)*$B$185,IF(H$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:G194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A194,IF(I$2=$A194,($B194/$B$188)*$B$185,IF(I$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:H194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A194,IF(J$2=$A194,($B194/$B$188)*$B$185,IF(J$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:I194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A194,IF(K$2=$A194,($B194/$B$188)*$B$185,IF(K$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:J194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A194,IF(L$2=$A194,($B194/$B$188)*$B$185,IF(L$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:K194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A194,IF(M$2=$A194,($B194/$B$188)*$B$185,IF(M$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:L194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A194,IF(N$2=$A194,($B194/$B$188)*$B$185,IF(N$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:M194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A194,IF(O$2=$A194,($B194/$B$188)*$B$185,IF(O$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:N194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A194,IF(P$2=$A194,($B194/$B$188)*$B$185,IF(P$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:O194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A194,IF(Q$2=$A194,($B194/$B$188)*$B$185,IF(Q$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:P194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A194,IF(R$2=$A194,($B194/$B$188)*$B$185,IF(R$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:Q194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A194,IF(S$2=$A194,($B194/$B$188)*$B$185,IF(S$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:R194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A194,IF(T$2=$A194,($B194/$B$188)*$B$185,IF(T$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:S194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A194,IF(U$2=$A194,($B194/$B$188)*$B$185,IF(U$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:T194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A194,IF(V$2=$A194,($B194/$B$188)*$B$185,IF(V$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:U194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A194,IF(W$2=$A194,($B194/$B$188)*$B$185,IF(W$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:V194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A194,IF(X$2=$A194,($B194/$B$188)*$B$185,IF(X$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:W194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A194,IF(Y$2=$A194,($B194/$B$188)*$B$185,IF(Y$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:X194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A194,IF(Z$2=$A194,($B194/$B$188)*$B$185,IF(Z$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:Y194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A194,IF(AA$2=$A194,($B194/$B$188)*$B$185,IF(AA$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:Z194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A194,IF(AB$2=$A194,($B194/$B$188)*$B$185,IF(AB$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:AA194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A194,IF(AC$2=$A194,($B194/$B$188)*$B$185,IF(AC$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:AB194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A194,IF(AD$2=$A194,($B194/$B$188)*$B$185,IF(AD$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:AC194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A194,IF(AE$2=$A194,($B194/$B$188)*$B$185,IF(AE$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:AD194))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A194,IF(AF$2=$A194,($B194/$B$188)*$B$185,IF(AF$2<=$A194+$B$188-1,$B194/$B$188,$B194-SUM($C194:AE194))),0))","v":0},0]
[2028,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A195,IF(C$2=$A195,($B195/$B$188)*$B$185,IF(C$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM(B195:$C195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A195,IF(D$2=$A195,($B195/$B$188)*$B$185,IF(D$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM(C195:$C195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A195,IF(E$2=$A195,($B195/$B$188)*$B$185,IF(E$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:D195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A195,IF(F$2=$A195,($B195/$B$188)*$B$185,IF(F$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:E195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A195,IF(G$2=$A195,($B195/$B$188)*$B$185,IF(G$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:F195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A195,IF(H$2=$A195,($B195/$B$188)*$B$185,IF(H$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:G195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A195,IF(I$2=$A195,($B195/$B$188)*$B$185,IF(I$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:H195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A195,IF(J$2=$A195,($B195/$B$188)*$B$185,IF(J$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:I195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A195,IF(K$2=$A195,($B195/$B$188)*$B$185,IF(K$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:J195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A195,IF(L$2=$A195,($B195/$B$188)*$B$185,IF(L$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:K195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A195,IF(M$2=$A195,($B195/$B$188)*$B$185,IF(M$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:L195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A195,IF(N$2=$A195,($B195/$B$188)*$B$185,IF(N$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:M195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A195,IF(O$2=$A195,($B195/$B$188)*$B$185,IF(O$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:N195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A195,IF(P$2=$A195,($B195/$B$188)*$B$185,IF(P$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:O195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A195,IF(Q$2=$A195,($B195/$B$188)*$B$185,IF(Q$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:P195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A195,IF(R$2=$A195,($B195/$B$188)*$B$185,IF(R$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:Q195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A195,IF(S$2=$A195,($B195/$B$188)*$B$185,IF(S$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:R195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A195,IF(T$2=$A195,($B195/$B$188)*$B$185,IF(T$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:S195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A195,IF(U$2=$A195,($B195/$B$188)*$B$185,IF(U$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:T195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A195,IF(V$2=$A195,($B195/$B$188)*$B$185,IF(V$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:U195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A195,IF(W$2=$A195,($B195/$B$188)*$B$185,IF(W$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:V195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A195,IF(X$2=$A195,($B195/$B$188)*$B$185,IF(X$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:W195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A195,IF(Y$2=$A195,($B195/$B$188)*$B$185,IF(Y$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:X195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A195,IF(Z$2=$A195,($B195/$B$188)*$B$185,IF(Z$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:Y195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A195,IF(AA$2=$A195,($B195/$B$188)*$B$185,IF(AA$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:Z195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A195,IF(AB$2=$A195,($B195/$B$188)*$B$185,IF(AB$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:AA195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A195,IF(AC$2=$A195,($B195/$B$188)*$B$185,IF(AC$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:AB195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A195,IF(AD$2=$A195,($B195/$B$188)*$B$185,IF(AD$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:AC195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A195,IF(AE$2=$A195,($B195/$B$188)*$B$185,IF(AE$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:AD195))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A195,IF(AF$2=$A195,($B195/$B$188)*$B$185,IF(AF$2<=$A195+$B$188-1,$B195/$B$188,$B195-SUM($C195:AE195))),0))","v":0},0]
[2029,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A196,IF(C$2=$A196,($B196/$B$188)*$B$185,IF(C$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM(B196:$C196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A196,IF(D$2=$A196,($B196/$B$188)*$B$185,IF(D$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM(C196:$C196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A196,IF(E$2=$A196,($B196/$B$188)*$B$185,IF(E$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:D196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A196,IF(F$2=$A196,($B196/$B$188)*$B$185,IF(F$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:E196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A196,IF(G$2=$A196,($B196/$B$188)*$B$185,IF(G$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:F196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A196,IF(H$2=$A196,($B196/$B$188)*$B$185,IF(H$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:G196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A196,IF(I$2=$A196,($B196/$B$188)*$B$185,IF(I$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:H196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A196,IF(J$2=$A196,($B196/$B$188)*$B$185,IF(J$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:I196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A196,IF(K$2=$A196,($B196/$B$188)*$B$185,IF(K$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:J196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A196,IF(L$2=$A196,($B196/$B$188)*$B$185,IF(L$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:K196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A196,IF(M$2=$A196,($B196/$B$188)*$B$185,IF(M$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:L196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A196,IF(N$2=$A196,($B196/$B$188)*$B$185,IF(N$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:M196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A196,IF(O$2=$A196,($B196/$B$188)*$B$185,IF(O$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:N196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A196,IF(P$2=$A196,($B196/$B$188)*$B$185,IF(P$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:O196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A196,IF(Q$2=$A196,($B196/$B$188)*$B$185,IF(Q$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:P196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A196,IF(R$2=$A196,($B196/$B$188)*$B$185,IF(R$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:Q196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A196,IF(S$2=$A196,($B196/$B$188)*$B$185,IF(S$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:R196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A196,IF(T$2=$A196,($B196/$B$188)*$B$185,IF(T$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:S196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A196,IF(U$2=$A196,($B196/$B$188)*$B$185,IF(U$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:T196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A196,IF(V$2=$A196,($B196/$B$188)*$B$185,IF(V$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:U196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A196,IF(W$2=$A196,($B196/$B$188)*$B$185,IF(W$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:V196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A196,IF(X$2=$A196,($B196/$B$188)*$B$185,IF(X$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:W196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A196,IF(Y$2=$A196,($B196/$B$188)*$B$185,IF(Y$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:X196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A196,IF(Z$2=$A196,($B196/$B$188)*$B$185,IF(Z$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:Y196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A196,IF(AA$2=$A196,($B196/$B$188)*$B$185,IF(AA$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:Z196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A196,IF(AB$2=$A196,($B196/$B$188)*$B$185,IF(AB$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:AA196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A196,IF(AC$2=$A196,($B196/$B$188)*$B$185,IF(AC$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:AB196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A196,IF(AD$2=$A196,($B196/$B$188)*$B$185,IF(AD$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:AC196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A196,IF(AE$2=$A196,($B196/$B$188)*$B$185,IF(AE$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:AD196))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A196,IF(AF$2=$A196,($B196/$B$188)*$B$185,IF(AF$2<=$A196+$B$188-1,$B196/$B$188,$B196-SUM($C196:AE196))),0))","v":0},0]
[2030,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A197,IF(C$2=$A197,($B197/$B$188)*$B$185,IF(C$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM(B197:$C197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A197,IF(D$2=$A197,($B197/$B$188)*$B$185,IF(D$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM(C197:$C197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A197,IF(E$2=$A197,($B197/$B$188)*$B$185,IF(E$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:D197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A197,IF(F$2=$A197,($B197/$B$188)*$B$185,IF(F$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:E197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A197,IF(G$2=$A197,($B197/$B$188)*$B$185,IF(G$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:F197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A197,IF(H$2=$A197,($B197/$B$188)*$B$185,IF(H$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:G197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A197,IF(I$2=$A197,($B197/$B$188)*$B$185,IF(I$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:H197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A197,IF(J$2=$A197,($B197/$B$188)*$B$185,IF(J$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:I197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A197,IF(K$2=$A197,($B197/$B$188)*$B$185,IF(K$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:J197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A197,IF(L$2=$A197,($B197/$B$188)*$B$185,IF(L$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:K197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A197,IF(M$2=$A197,($B197/$B$188)*$B$185,IF(M$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:L197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A197,IF(N$2=$A197,($B197/$B$188)*$B$185,IF(N$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:M197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A197,IF(O$2=$A197,($B197/$B$188)*$B$185,IF(O$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:N197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A197,IF(P$2=$A197,($B197/$B$188)*$B$185,IF(P$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:O197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A197,IF(Q$2=$A197,($B197/$B$188)*$B$185,IF(Q$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:P197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A197,IF(R$2=$A197,($B197/$B$188)*$B$185,IF(R$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:Q197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A197,IF(S$2=$A197,($B197/$B$188)*$B$185,IF(S$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:R197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A197,IF(T$2=$A197,($B197/$B$188)*$B$185,IF(T$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:S197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A197,IF(U$2=$A197,($B197/$B$188)*$B$185,IF(U$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:T197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A197,IF(V$2=$A197,($B197/$B$188)*$B$185,IF(V$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:U197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A197,IF(W$2=$A197,($B197/$B$188)*$B$185,IF(W$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:V197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A197,IF(X$2=$A197,($B197/$B$188)*$B$185,IF(X$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:W197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A197,IF(Y$2=$A197,($B197/$B$188)*$B$185,IF(Y$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:X197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A197,IF(Z$2=$A197,($B197/$B$188)*$B$185,IF(Z$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:Y197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A197,IF(AA$2=$A197,($B197/$B$188)*$B$185,IF(AA$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:Z197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A197,IF(AB$2=$A197,($B197/$B$188)*$B$185,IF(AB$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:AA197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A197,IF(AC$2=$A197,($B197/$B$188)*$B$185,IF(AC$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:AB197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A197,IF(AD$2=$A197,($B197/$B$188)*$B$185,IF(AD$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:AC197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A197,IF(AE$2=$A197,($B197/$B$188)*$B$185,IF(AE$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:AD197))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A197,IF(AF$2=$A197,($B197/$B$188)*$B$185,IF(AF$2<=$A197+$B$188-1,$B197/$B$188,$B197-SUM($C197:AE197))),0))","v":0},0]
[2031,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A198,IF(C$2=$A198,($B198/$B$188)*$B$185,IF(C$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM(B198:$C198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A198,IF(D$2=$A198,($B198/$B$188)*$B$185,IF(D$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM(C198:$C198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A198,IF(E$2=$A198,($B198/$B$188)*$B$185,IF(E$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:D198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A198,IF(F$2=$A198,($B198/$B$188)*$B$185,IF(F$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:E198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A198,IF(G$2=$A198,($B198/$B$188)*$B$185,IF(G$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:F198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A198,IF(H$2=$A198,($B198/$B$188)*$B$185,IF(H$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:G198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A198,IF(I$2=$A198,($B198/$B$188)*$B$185,IF(I$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:H198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A198,IF(J$2=$A198,($B198/$B$188)*$B$185,IF(J$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:I198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A198,IF(K$2=$A198,($B198/$B$188)*$B$185,IF(K$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:J198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A198,IF(L$2=$A198,($B198/$B$188)*$B$185,IF(L$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:K198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A198,IF(M$2=$A198,($B198/$B$188)*$B$185,IF(M$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:L198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A198,IF(N$2=$A198,($B198/$B$188)*$B$185,IF(N$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:M198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A198,IF(O$2=$A198,($B198/$B$188)*$B$185,IF(O$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:N198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A198,IF(P$2=$A198,($B198/$B$188)*$B$185,IF(P$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:O198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A198,IF(Q$2=$A198,($B198/$B$188)*$B$185,IF(Q$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:P198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A198,IF(R$2=$A198,($B198/$B$188)*$B$185,IF(R$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:Q198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A198,IF(S$2=$A198,($B198/$B$188)*$B$185,IF(S$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:R198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A198,IF(T$2=$A198,($B198/$B$188)*$B$185,IF(T$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:S198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A198,IF(U$2=$A198,($B198/$B$188)*$B$185,IF(U$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:T198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A198,IF(V$2=$A198,($B198/$B$188)*$B$185,IF(V$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:U198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A198,IF(W$2=$A198,($B198/$B$188)*$B$185,IF(W$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:V198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A198,IF(X$2=$A198,($B198/$B$188)*$B$185,IF(X$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:W198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A198,IF(Y$2=$A198,($B198/$B$188)*$B$185,IF(Y$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:X198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A198,IF(Z$2=$A198,($B198/$B$188)*$B$185,IF(Z$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:Y198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A198,IF(AA$2=$A198,($B198/$B$188)*$B$185,IF(AA$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:Z198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A198,IF(AB$2=$A198,($B198/$B$188)*$B$185,IF(AB$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:AA198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A198,IF(AC$2=$A198,($B198/$B$188)*$B$185,IF(AC$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:AB198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A198,IF(AD$2=$A198,($B198/$B$188)*$B$185,IF(AD$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:AC198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A198,IF(AE$2=$A198,($B198/$B$188)*$B$185,IF(AE$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:AD198))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A198,IF(AF$2=$A198,($B198/$B$188)*$B$185,IF(AF$2<=$A198+$B$188-1,$B198/$B$188,$B198-SUM($C198:AE198))),0))","v":0},0]
[2032,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A199,IF(C$2=$A199,($B199/$B$188)*$B$185,IF(C$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM(B199:$C199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A199,IF(D$2=$A199,($B199/$B$188)*$B$185,IF(D$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM(C199:$C199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A199,IF(E$2=$A199,($B199/$B$188)*$B$185,IF(E$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:D199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A199,IF(F$2=$A199,($B199/$B$188)*$B$185,IF(F$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:E199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A199,IF(G$2=$A199,($B199/$B$188)*$B$185,IF(G$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:F199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A199,IF(H$2=$A199,($B199/$B$188)*$B$185,IF(H$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:G199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A199,IF(I$2=$A199,($B199/$B$188)*$B$185,IF(I$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:H199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A199,IF(J$2=$A199,($B199/$B$188)*$B$185,IF(J$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:I199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A199,IF(K$2=$A199,($B199/$B$188)*$B$185,IF(K$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:J199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A199,IF(L$2=$A199,($B199/$B$188)*$B$185,IF(L$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:K199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A199,IF(M$2=$A199,($B199/$B$188)*$B$185,IF(M$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:L199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A199,IF(N$2=$A199,($B199/$B$188)*$B$185,IF(N$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:M199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A199,IF(O$2=$A199,($B199/$B$188)*$B$185,IF(O$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:N199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A199,IF(P$2=$A199,($B199/$B$188)*$B$185,IF(P$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:O199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A199,IF(Q$2=$A199,($B199/$B$188)*$B$185,IF(Q$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:P199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A199,IF(R$2=$A199,($B199/$B$188)*$B$185,IF(R$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:Q199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A199,IF(S$2=$A199,($B199/$B$188)*$B$185,IF(S$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:R199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A199,IF(T$2=$A199,($B199/$B$188)*$B$185,IF(T$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:S199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A199,IF(U$2=$A199,($B199/$B$188)*$B$185,IF(U$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:T199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A199,IF(V$2=$A199,($B199/$B$188)*$B$185,IF(V$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:U199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A199,IF(W$2=$A199,($B199/$B$188)*$B$185,IF(W$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:V199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A199,IF(X$2=$A199,($B199/$B$188)*$B$185,IF(X$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:W199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A199,IF(Y$2=$A199,($B199/$B$188)*$B$185,IF(Y$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:X199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A199,IF(Z$2=$A199,($B199/$B$188)*$B$185,IF(Z$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:Y199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A199,IF(AA$2=$A199,($B199/$B$188)*$B$185,IF(AA$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:Z199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A199,IF(AB$2=$A199,($B199/$B$188)*$B$185,IF(AB$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:AA199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A199,IF(AC$2=$A199,($B199/$B$188)*$B$185,IF(AC$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:AB199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A199,IF(AD$2=$A199,($B199/$B$188)*$B$185,IF(AD$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:AC199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A199,IF(AE$2=$A199,($B199/$B$188)*$B$185,IF(AE$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:AD199))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A199,IF(AF$2=$A199,($B199/$B$188)*$B$185,IF(AF$2<=$A199+$B$188-1,$B199/$B$188,$B199-SUM($C199:AE199))),0))","v":0},0]
[2033,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A200,IF(C$2=$A200,($B200/$B$188)*$B$185,IF(C$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM(B200:$C200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A200,IF(D$2=$A200,($B200/$B$188)*$B$185,IF(D$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM(C200:$C200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A200,IF(E$2=$A200,($B200/$B$188)*$B$185,IF(E$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:D200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A200,IF(F$2=$A200,($B200/$B$188)*$B$185,IF(F$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:E200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A200,IF(G$2=$A200,($B200/$B$188)*$B$185,IF(G$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:F200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A200,IF(H$2=$A200,($B200/$B$188)*$B$185,IF(H$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:G200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A200,IF(I$2=$A200,($B200/$B$188)*$B$185,IF(I$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:H200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A200,IF(J$2=$A200,($B200/$B$188)*$B$185,IF(J$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:I200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A200,IF(K$2=$A200,($B200/$B$188)*$B$185,IF(K$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:J200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A200,IF(L$2=$A200,($B200/$B$188)*$B$185,IF(L$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:K200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A200,IF(M$2=$A200,($B200/$B$188)*$B$185,IF(M$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:L200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A200,IF(N$2=$A200,($B200/$B$188)*$B$185,IF(N$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:M200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A200,IF(O$2=$A200,($B200/$B$188)*$B$185,IF(O$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:N200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A200,IF(P$2=$A200,($B200/$B$188)*$B$185,IF(P$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:O200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A200,IF(Q$2=$A200,($B200/$B$188)*$B$185,IF(Q$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:P200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A200,IF(R$2=$A200,($B200/$B$188)*$B$185,IF(R$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:Q200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A200,IF(S$2=$A200,($B200/$B$188)*$B$185,IF(S$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:R200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A200,IF(T$2=$A200,($B200/$B$188)*$B$185,IF(T$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:S200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A200,IF(U$2=$A200,($B200/$B$188)*$B$185,IF(U$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:T200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A200,IF(V$2=$A200,($B200/$B$188)*$B$185,IF(V$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:U200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A200,IF(W$2=$A200,($B200/$B$188)*$B$185,IF(W$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:V200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A200,IF(X$2=$A200,($B200/$B$188)*$B$185,IF(X$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:W200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A200,IF(Y$2=$A200,($B200/$B$188)*$B$185,IF(Y$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:X200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A200,IF(Z$2=$A200,($B200/$B$188)*$B$185,IF(Z$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:Y200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A200,IF(AA$2=$A200,($B200/$B$188)*$B$185,IF(AA$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:Z200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A200,IF(AB$2=$A200,($B200/$B$188)*$B$185,IF(AB$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:AA200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A200,IF(AC$2=$A200,($B200/$B$188)*$B$185,IF(AC$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:AB200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A200,IF(AD$2=$A200,($B200/$B$188)*$B$185,IF(AD$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:AC200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A200,IF(AE$2=$A200,($B200/$B$188)*$B$185,IF(AE$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:AD200))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A200,IF(AF$2=$A200,($B200/$B$188)*$B$185,IF(AF$2<=$A200+$B$188-1,$B200/$B$188,$B200-SUM($C200:AE200))),0))","v":0},0]
[2034,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A201,IF(C$2=$A201,($B201/$B$188)*$B$185,IF(C$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM(B201:$C201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A201,IF(D$2=$A201,($B201/$B$188)*$B$185,IF(D$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM(C201:$C201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A201,IF(E$2=$A201,($B201/$B$188)*$B$185,IF(E$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:D201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A201,IF(F$2=$A201,($B201/$B$188)*$B$185,IF(F$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:E201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A201,IF(G$2=$A201,($B201/$B$188)*$B$185,IF(G$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:F201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A201,IF(H$2=$A201,($B201/$B$188)*$B$185,IF(H$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:G201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A201,IF(I$2=$A201,($B201/$B$188)*$B$185,IF(I$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:H201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A201,IF(J$2=$A201,($B201/$B$188)*$B$185,IF(J$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:I201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A201,IF(K$2=$A201,($B201/$B$188)*$B$185,IF(K$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:J201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A201,IF(L$2=$A201,($B201/$B$188)*$B$185,IF(L$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:K201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A201,IF(M$2=$A201,($B201/$B$188)*$B$185,IF(M$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:L201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A201,IF(N$2=$A201,($B201/$B$188)*$B$185,IF(N$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:M201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A201,IF(O$2=$A201,($B201/$B$188)*$B$185,IF(O$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:N201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A201,IF(P$2=$A201,($B201/$B$188)*$B$185,IF(P$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:O201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A201,IF(Q$2=$A201,($B201/$B$188)*$B$185,IF(Q$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:P201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A201,IF(R$2=$A201,($B201/$B$188)*$B$185,IF(R$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:Q201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A201,IF(S$2=$A201,($B201/$B$188)*$B$185,IF(S$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:R201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A201,IF(T$2=$A201,($B201/$B$188)*$B$185,IF(T$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:S201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A201,IF(U$2=$A201,($B201/$B$188)*$B$185,IF(U$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:T201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A201,IF(V$2=$A201,($B201/$B$188)*$B$185,IF(V$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:U201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A201,IF(W$2=$A201,($B201/$B$188)*$B$185,IF(W$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:V201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A201,IF(X$2=$A201,($B201/$B$188)*$B$185,IF(X$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:W201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A201,IF(Y$2=$A201,($B201/$B$188)*$B$185,IF(Y$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:X201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A201,IF(Z$2=$A201,($B201/$B$188)*$B$185,IF(Z$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:Y201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A201,IF(AA$2=$A201,($B201/$B$188)*$B$185,IF(AA$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:Z201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A201,IF(AB$2=$A201,($B201/$B$188)*$B$185,IF(AB$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:AA201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A201,IF(AC$2=$A201,($B201/$B$188)*$B$185,IF(AC$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:AB201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A201,IF(AD$2=$A201,($B201/$B$188)*$B$185,IF(AD$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:AC201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A201,IF(AE$2=$A201,($B201/$B$188)*$B$185,IF(AE$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:AD201))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A201,IF(AF$2=$A201,($B201/$B$188)*$B$185,IF(AF$2<=$A201+$B$188-1,$B201/$B$188,$B201-SUM($C201:AE201))),0))","v":0},0]
[2035,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A202,IF(C$2=$A202,($B202/$B$188)*$B$185,IF(C$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM(B202:$C202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A202,IF(D$2=$A202,($B202/$B$188)*$B$185,IF(D$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM(C202:$C202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A202,IF(E$2=$A202,($B202/$B$188)*$B$185,IF(E$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:D202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A202,IF(F$2=$A202,($B202/$B$188)*$B$185,IF(F$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:E202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A202,IF(G$2=$A202,($B202/$B$188)*$B$185,IF(G$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:F202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A202,IF(H$2=$A202,($B202/$B$188)*$B$185,IF(H$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:G202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A202,IF(I$2=$A202,($B202/$B$188)*$B$185,IF(I$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:H202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A202,IF(J$2=$A202,($B202/$B$188)*$B$185,IF(J$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:I202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A202,IF(K$2=$A202,($B202/$B$188)*$B$185,IF(K$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:J202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A202,IF(L$2=$A202,($B202/$B$188)*$B$185,IF(L$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:K202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A202,IF(M$2=$A202,($B202/$B$188)*$B$185,IF(M$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:L202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A202,IF(N$2=$A202,($B202/$B$188)*$B$185,IF(N$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:M202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A202,IF(O$2=$A202,($B202/$B$188)*$B$185,IF(O$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:N202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A202,IF(P$2=$A202,($B202/$B$188)*$B$185,IF(P$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:O202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A202,IF(Q$2=$A202,($B202/$B$188)*$B$185,IF(Q$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:P202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A202,IF(R$2=$A202,($B202/$B$188)*$B$185,IF(R$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:Q202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A202,IF(S$2=$A202,($B202/$B$188)*$B$185,IF(S$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:R202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A202,IF(T$2=$A202,($B202/$B$188)*$B$185,IF(T$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:S202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A202,IF(U$2=$A202,($B202/$B$188)*$B$185,IF(U$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:T202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A202,IF(V$2=$A202,($B202/$B$188)*$B$185,IF(V$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:U202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A202,IF(W$2=$A202,($B202/$B$188)*$B$185,IF(W$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:V202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A202,IF(X$2=$A202,($B202/$B$188)*$B$185,IF(X$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:W202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A202,IF(Y$2=$A202,($B202/$B$188)*$B$185,IF(Y$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:X202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A202,IF(Z$2=$A202,($B202/$B$188)*$B$185,IF(Z$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:Y202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A202,IF(AA$2=$A202,($B202/$B$188)*$B$185,IF(AA$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:Z202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A202,IF(AB$2=$A202,($B202/$B$188)*$B$185,IF(AB$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:AA202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A202,IF(AC$2=$A202,($B202/$B$188)*$B$185,IF(AC$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:AB202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A202,IF(AD$2=$A202,($B202/$B$188)*$B$185,IF(AD$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:AC202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A202,IF(AE$2=$A202,($B202/$B$188)*$B$185,IF(AE$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:AD202))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A202,IF(AF$2=$A202,($B202/$B$188)*$B$185,IF(AF$2<=$A202+$B$188-1,$B202/$B$188,$B202-SUM($C202:AE202))),0))","v":0},0]
[2036,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A203,IF(C$2=$A203,($B203/$B$188)*$B$185,IF(C$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM(B203:$C203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A203,IF(D$2=$A203,($B203/$B$188)*$B$185,IF(D$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM(C203:$C203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A203,IF(E$2=$A203,($B203/$B$188)*$B$185,IF(E$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:D203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A203,IF(F$2=$A203,($B203/$B$188)*$B$185,IF(F$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:E203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A203,IF(G$2=$A203,($B203/$B$188)*$B$185,IF(G$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:F203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A203,IF(H$2=$A203,($B203/$B$188)*$B$185,IF(H$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:G203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A203,IF(I$2=$A203,($B203/$B$188)*$B$185,IF(I$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:H203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A203,IF(J$2=$A203,($B203/$B$188)*$B$185,IF(J$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:I203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A203,IF(K$2=$A203,($B203/$B$188)*$B$185,IF(K$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:J203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A203,IF(L$2=$A203,($B203/$B$188)*$B$185,IF(L$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:K203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A203,IF(M$2=$A203,($B203/$B$188)*$B$185,IF(M$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:L203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A203,IF(N$2=$A203,($B203/$B$188)*$B$185,IF(N$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:M203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A203,IF(O$2=$A203,($B203/$B$188)*$B$185,IF(O$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:N203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A203,IF(P$2=$A203,($B203/$B$188)*$B$185,IF(P$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:O203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A203,IF(Q$2=$A203,($B203/$B$188)*$B$185,IF(Q$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:P203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A203,IF(R$2=$A203,($B203/$B$188)*$B$185,IF(R$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:Q203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A203,IF(S$2=$A203,($B203/$B$188)*$B$185,IF(S$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:R203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A203,IF(T$2=$A203,($B203/$B$188)*$B$185,IF(T$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:S203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A203,IF(U$2=$A203,($B203/$B$188)*$B$185,IF(U$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:T203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A203,IF(V$2=$A203,($B203/$B$188)*$B$185,IF(V$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:U203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A203,IF(W$2=$A203,($B203/$B$188)*$B$185,IF(W$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:V203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A203,IF(X$2=$A203,($B203/$B$188)*$B$185,IF(X$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:W203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A203,IF(Y$2=$A203,($B203/$B$188)*$B$185,IF(Y$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:X203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A203,IF(Z$2=$A203,($B203/$B$188)*$B$185,IF(Z$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:Y203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A203,IF(AA$2=$A203,($B203/$B$188)*$B$185,IF(AA$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:Z203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A203,IF(AB$2=$A203,($B203/$B$188)*$B$185,IF(AB$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:AA203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A203,IF(AC$2=$A203,($B203/$B$188)*$B$185,IF(AC$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:AB203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A203,IF(AD$2=$A203,($B203/$B$188)*$B$185,IF(AD$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:AC203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A203,IF(AE$2=$A203,($B203/$B$188)*$B$185,IF(AE$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:AD203))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A203,IF(AF$2=$A203,($B203/$B$188)*$B$185,IF(AF$2<=$A203+$B$188-1,$B203/$B$188,$B203-SUM($C203:AE203))),0))","v":0},0]
[2037,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A204,IF(C$2=$A204,($B204/$B$188)*$B$185,IF(C$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM(B204:$C204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A204,IF(D$2=$A204,($B204/$B$188)*$B$185,IF(D$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM(C204:$C204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A204,IF(E$2=$A204,($B204/$B$188)*$B$185,IF(E$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:D204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A204,IF(F$2=$A204,($B204/$B$188)*$B$185,IF(F$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:E204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A204,IF(G$2=$A204,($B204/$B$188)*$B$185,IF(G$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:F204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A204,IF(H$2=$A204,($B204/$B$188)*$B$185,IF(H$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:G204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A204,IF(I$2=$A204,($B204/$B$188)*$B$185,IF(I$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:H204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A204,IF(J$2=$A204,($B204/$B$188)*$B$185,IF(J$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:I204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A204,IF(K$2=$A204,($B204/$B$188)*$B$185,IF(K$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:J204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A204,IF(L$2=$A204,($B204/$B$188)*$B$185,IF(L$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:K204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A204,IF(M$2=$A204,($B204/$B$188)*$B$185,IF(M$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:L204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A204,IF(N$2=$A204,($B204/$B$188)*$B$185,IF(N$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:M204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A204,IF(O$2=$A204,($B204/$B$188)*$B$185,IF(O$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:N204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A204,IF(P$2=$A204,($B204/$B$188)*$B$185,IF(P$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:O204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A204,IF(Q$2=$A204,($B204/$B$188)*$B$185,IF(Q$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:P204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A204,IF(R$2=$A204,($B204/$B$188)*$B$185,IF(R$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:Q204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A204,IF(S$2=$A204,($B204/$B$188)*$B$185,IF(S$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:R204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A204,IF(T$2=$A204,($B204/$B$188)*$B$185,IF(T$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:S204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A204,IF(U$2=$A204,($B204/$B$188)*$B$185,IF(U$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:T204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A204,IF(V$2=$A204,($B204/$B$188)*$B$185,IF(V$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:U204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A204,IF(W$2=$A204,($B204/$B$188)*$B$185,IF(W$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:V204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A204,IF(X$2=$A204,($B204/$B$188)*$B$185,IF(X$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:W204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A204,IF(Y$2=$A204,($B204/$B$188)*$B$185,IF(Y$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:X204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A204,IF(Z$2=$A204,($B204/$B$188)*$B$185,IF(Z$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:Y204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A204,IF(AA$2=$A204,($B204/$B$188)*$B$185,IF(AA$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:Z204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A204,IF(AB$2=$A204,($B204/$B$188)*$B$185,IF(AB$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:AA204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A204,IF(AC$2=$A204,($B204/$B$188)*$B$185,IF(AC$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:AB204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A204,IF(AD$2=$A204,($B204/$B$188)*$B$185,IF(AD$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:AC204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A204,IF(AE$2=$A204,($B204/$B$188)*$B$185,IF(AE$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:AD204))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A204,IF(AF$2=$A204,($B204/$B$188)*$B$185,IF(AF$2<=$A204+$B$188-1,$B204/$B$188,$B204-SUM($C204:AE204))),0))","v":0},0]
[2038,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A205,IF(C$2=$A205,($B205/$B$188)*$B$185,IF(C$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM(B205:$C205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A205,IF(D$2=$A205,($B205/$B$188)*$B$185,IF(D$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM(C205:$C205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A205,IF(E$2=$A205,($B205/$B$188)*$B$185,IF(E$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:D205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A205,IF(F$2=$A205,($B205/$B$188)*$B$185,IF(F$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:E205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A205,IF(G$2=$A205,($B205/$B$188)*$B$185,IF(G$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:F205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A205,IF(H$2=$A205,($B205/$B$188)*$B$185,IF(H$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:G205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A205,IF(I$2=$A205,($B205/$B$188)*$B$185,IF(I$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:H205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A205,IF(J$2=$A205,($B205/$B$188)*$B$185,IF(J$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:I205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A205,IF(K$2=$A205,($B205/$B$188)*$B$185,IF(K$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:J205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A205,IF(L$2=$A205,($B205/$B$188)*$B$185,IF(L$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:K205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A205,IF(M$2=$A205,($B205/$B$188)*$B$185,IF(M$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:L205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A205,IF(N$2=$A205,($B205/$B$188)*$B$185,IF(N$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:M205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A205,IF(O$2=$A205,($B205/$B$188)*$B$185,IF(O$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:N205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A205,IF(P$2=$A205,($B205/$B$188)*$B$185,IF(P$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:O205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A205,IF(Q$2=$A205,($B205/$B$188)*$B$185,IF(Q$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:P205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A205,IF(R$2=$A205,($B205/$B$188)*$B$185,IF(R$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:Q205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A205,IF(S$2=$A205,($B205/$B$188)*$B$185,IF(S$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:R205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A205,IF(T$2=$A205,($B205/$B$188)*$B$185,IF(T$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:S205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A205,IF(U$2=$A205,($B205/$B$188)*$B$185,IF(U$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:T205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A205,IF(V$2=$A205,($B205/$B$188)*$B$185,IF(V$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:U205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A205,IF(W$2=$A205,($B205/$B$188)*$B$185,IF(W$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:V205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A205,IF(X$2=$A205,($B205/$B$188)*$B$185,IF(X$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:W205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A205,IF(Y$2=$A205,($B205/$B$188)*$B$185,IF(Y$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:X205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A205,IF(Z$2=$A205,($B205/$B$188)*$B$185,IF(Z$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:Y205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A205,IF(AA$2=$A205,($B205/$B$188)*$B$185,IF(AA$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:Z205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A205,IF(AB$2=$A205,($B205/$B$188)*$B$185,IF(AB$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:AA205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A205,IF(AC$2=$A205,($B205/$B$188)*$B$185,IF(AC$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:AB205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A205,IF(AD$2=$A205,($B205/$B$188)*$B$185,IF(AD$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:AC205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A205,IF(AE$2=$A205,($B205/$B$188)*$B$185,IF(AE$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:AD205))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A205,IF(AF$2=$A205,($B205/$B$188)*$B$185,IF(AF$2<=$A205+$B$188-1,$B205/$B$188,$B205-SUM($C205:AE205))),0))","v":0},0]
[2039,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A206,IF(C$2=$A206,($B206/$B$188)*$B$185,IF(C$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM(B206:$C206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A206,IF(D$2=$A206,($B206/$B$188)*$B$185,IF(D$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM(C206:$C206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A206,IF(E$2=$A206,($B206/$B$188)*$B$185,IF(E$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:D206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A206,IF(F$2=$A206,($B206/$B$188)*$B$185,IF(F$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:E206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A206,IF(G$2=$A206,($B206/$B$188)*$B$185,IF(G$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:F206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A206,IF(H$2=$A206,($B206/$B$188)*$B$185,IF(H$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:G206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A206,IF(I$2=$A206,($B206/$B$188)*$B$185,IF(I$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:H206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A206,IF(J$2=$A206,($B206/$B$188)*$B$185,IF(J$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:I206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A206,IF(K$2=$A206,($B206/$B$188)*$B$185,IF(K$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:J206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A206,IF(L$2=$A206,($B206/$B$188)*$B$185,IF(L$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:K206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A206,IF(M$2=$A206,($B206/$B$188)*$B$185,IF(M$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:L206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A206,IF(N$2=$A206,($B206/$B$188)*$B$185,IF(N$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:M206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A206,IF(O$2=$A206,($B206/$B$188)*$B$185,IF(O$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:N206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A206,IF(P$2=$A206,($B206/$B$188)*$B$185,IF(P$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:O206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A206,IF(Q$2=$A206,($B206/$B$188)*$B$185,IF(Q$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:P206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A206,IF(R$2=$A206,($B206/$B$188)*$B$185,IF(R$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:Q206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A206,IF(S$2=$A206,($B206/$B$188)*$B$185,IF(S$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:R206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A206,IF(T$2=$A206,($B206/$B$188)*$B$185,IF(T$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:S206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A206,IF(U$2=$A206,($B206/$B$188)*$B$185,IF(U$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:T206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A206,IF(V$2=$A206,($B206/$B$188)*$B$185,IF(V$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:U206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A206,IF(W$2=$A206,($B206/$B$188)*$B$185,IF(W$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:V206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A206,IF(X$2=$A206,($B206/$B$188)*$B$185,IF(X$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:W206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A206,IF(Y$2=$A206,($B206/$B$188)*$B$185,IF(Y$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:X206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A206,IF(Z$2=$A206,($B206/$B$188)*$B$185,IF(Z$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:Y206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A206,IF(AA$2=$A206,($B206/$B$188)*$B$185,IF(AA$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:Z206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A206,IF(AB$2=$A206,($B206/$B$188)*$B$185,IF(AB$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:AA206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A206,IF(AC$2=$A206,($B206/$B$188)*$B$185,IF(AC$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:AB206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A206,IF(AD$2=$A206,($B206/$B$188)*$B$185,IF(AD$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:AC206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A206,IF(AE$2=$A206,($B206/$B$188)*$B$185,IF(AE$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:AD206))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A206,IF(AF$2=$A206,($B206/$B$188)*$B$185,IF(AF$2<=$A206+$B$188-1,$B206/$B$188,$B206-SUM($C206:AE206))),0))","v":0},0]
[2040,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A207,IF(C$2=$A207,($B207/$B$188)*$B$185,IF(C$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM(B207:$C207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A207,IF(D$2=$A207,($B207/$B$188)*$B$185,IF(D$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM(C207:$C207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A207,IF(E$2=$A207,($B207/$B$188)*$B$185,IF(E$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:D207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A207,IF(F$2=$A207,($B207/$B$188)*$B$185,IF(F$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:E207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A207,IF(G$2=$A207,($B207/$B$188)*$B$185,IF(G$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:F207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A207,IF(H$2=$A207,($B207/$B$188)*$B$185,IF(H$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:G207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A207,IF(I$2=$A207,($B207/$B$188)*$B$185,IF(I$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:H207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A207,IF(J$2=$A207,($B207/$B$188)*$B$185,IF(J$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:I207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A207,IF(K$2=$A207,($B207/$B$188)*$B$185,IF(K$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:J207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A207,IF(L$2=$A207,($B207/$B$188)*$B$185,IF(L$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:K207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A207,IF(M$2=$A207,($B207/$B$188)*$B$185,IF(M$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:L207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A207,IF(N$2=$A207,($B207/$B$188)*$B$185,IF(N$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:M207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A207,IF(O$2=$A207,($B207/$B$188)*$B$185,IF(O$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:N207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A207,IF(P$2=$A207,($B207/$B$188)*$B$185,IF(P$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:O207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A207,IF(Q$2=$A207,($B207/$B$188)*$B$185,IF(Q$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:P207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A207,IF(R$2=$A207,($B207/$B$188)*$B$185,IF(R$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:Q207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A207,IF(S$2=$A207,($B207/$B$188)*$B$185,IF(S$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:R207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A207,IF(T$2=$A207,($B207/$B$188)*$B$185,IF(T$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:S207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A207,IF(U$2=$A207,($B207/$B$188)*$B$185,IF(U$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:T207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A207,IF(V$2=$A207,($B207/$B$188)*$B$185,IF(V$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:U207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A207,IF(W$2=$A207,($B207/$B$188)*$B$185,IF(W$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:V207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A207,IF(X$2=$A207,($B207/$B$188)*$B$185,IF(X$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:W207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A207,IF(Y$2=$A207,($B207/$B$188)*$B$185,IF(Y$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:X207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A207,IF(Z$2=$A207,($B207/$B$188)*$B$185,IF(Z$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:Y207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A207,IF(AA$2=$A207,($B207/$B$188)*$B$185,IF(AA$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:Z207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A207,IF(AB$2=$A207,($B207/$B$188)*$B$185,IF(AB$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:AA207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A207,IF(AC$2=$A207,($B207/$B$188)*$B$185,IF(AC$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:AB207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A207,IF(AD$2=$A207,($B207/$B$188)*$B$185,IF(AD$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:AC207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A207,IF(AE$2=$A207,($B207/$B$188)*$B$185,IF(AE$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:AD207))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A207,IF(AF$2=$A207,($B207/$B$188)*$B$185,IF(AF$2<=$A207+$B$188-1,$B207/$B$188,$B207-SUM($C207:AE207))),0))","v":0},0]
[2041,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A208,IF(C$2=$A208,($B208/$B$188)*$B$185,IF(C$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM(B208:$C208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A208,IF(D$2=$A208,($B208/$B$188)*$B$185,IF(D$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM(C208:$C208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A208,IF(E$2=$A208,($B208/$B$188)*$B$185,IF(E$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:D208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A208,IF(F$2=$A208,($B208/$B$188)*$B$185,IF(F$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:E208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A208,IF(G$2=$A208,($B208/$B$188)*$B$185,IF(G$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:F208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A208,IF(H$2=$A208,($B208/$B$188)*$B$185,IF(H$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:G208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A208,IF(I$2=$A208,($B208/$B$188)*$B$185,IF(I$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:H208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A208,IF(J$2=$A208,($B208/$B$188)*$B$185,IF(J$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:I208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A208,IF(K$2=$A208,($B208/$B$188)*$B$185,IF(K$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:J208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A208,IF(L$2=$A208,($B208/$B$188)*$B$185,IF(L$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:K208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A208,IF(M$2=$A208,($B208/$B$188)*$B$185,IF(M$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:L208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A208,IF(N$2=$A208,($B208/$B$188)*$B$185,IF(N$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:M208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A208,IF(O$2=$A208,($B208/$B$188)*$B$185,IF(O$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:N208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A208,IF(P$2=$A208,($B208/$B$188)*$B$185,IF(P$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:O208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A208,IF(Q$2=$A208,($B208/$B$188)*$B$185,IF(Q$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:P208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A208,IF(R$2=$A208,($B208/$B$188)*$B$185,IF(R$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:Q208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A208,IF(S$2=$A208,($B208/$B$188)*$B$185,IF(S$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:R208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A208,IF(T$2=$A208,($B208/$B$188)*$B$185,IF(T$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:S208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A208,IF(U$2=$A208,($B208/$B$188)*$B$185,IF(U$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:T208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A208,IF(V$2=$A208,($B208/$B$188)*$B$185,IF(V$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:U208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A208,IF(W$2=$A208,($B208/$B$188)*$B$185,IF(W$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:V208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A208,IF(X$2=$A208,($B208/$B$188)*$B$185,IF(X$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:W208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A208,IF(Y$2=$A208,($B208/$B$188)*$B$185,IF(Y$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:X208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A208,IF(Z$2=$A208,($B208/$B$188)*$B$185,IF(Z$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:Y208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A208,IF(AA$2=$A208,($B208/$B$188)*$B$185,IF(AA$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:Z208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A208,IF(AB$2=$A208,($B208/$B$188)*$B$185,IF(AB$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:AA208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A208,IF(AC$2=$A208,($B208/$B$188)*$B$185,IF(AC$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:AB208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A208,IF(AD$2=$A208,($B208/$B$188)*$B$185,IF(AD$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:AC208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A208,IF(AE$2=$A208,($B208/$B$188)*$B$185,IF(AE$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:AD208))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A208,IF(AF$2=$A208,($B208/$B$188)*$B$185,IF(AF$2<=$A208+$B$188-1,$B208/$B$188,$B208-SUM($C208:AE208))),0))","v":0},0]
[2042,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A209,IF(C$2=$A209,($B209/$B$188)*$B$185,IF(C$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM(B209:$C209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A209,IF(D$2=$A209,($B209/$B$188)*$B$185,IF(D$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM(C209:$C209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A209,IF(E$2=$A209,($B209/$B$188)*$B$185,IF(E$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:D209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A209,IF(F$2=$A209,($B209/$B$188)*$B$185,IF(F$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:E209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A209,IF(G$2=$A209,($B209/$B$188)*$B$185,IF(G$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:F209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A209,IF(H$2=$A209,($B209/$B$188)*$B$185,IF(H$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:G209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A209,IF(I$2=$A209,($B209/$B$188)*$B$185,IF(I$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:H209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A209,IF(J$2=$A209,($B209/$B$188)*$B$185,IF(J$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:I209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A209,IF(K$2=$A209,($B209/$B$188)*$B$185,IF(K$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:J209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A209,IF(L$2=$A209,($B209/$B$188)*$B$185,IF(L$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:K209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A209,IF(M$2=$A209,($B209/$B$188)*$B$185,IF(M$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:L209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A209,IF(N$2=$A209,($B209/$B$188)*$B$185,IF(N$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:M209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A209,IF(O$2=$A209,($B209/$B$188)*$B$185,IF(O$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:N209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A209,IF(P$2=$A209,($B209/$B$188)*$B$185,IF(P$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:O209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A209,IF(Q$2=$A209,($B209/$B$188)*$B$185,IF(Q$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:P209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A209,IF(R$2=$A209,($B209/$B$188)*$B$185,IF(R$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:Q209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A209,IF(S$2=$A209,($B209/$B$188)*$B$185,IF(S$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:R209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A209,IF(T$2=$A209,($B209/$B$188)*$B$185,IF(T$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:S209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A209,IF(U$2=$A209,($B209/$B$188)*$B$185,IF(U$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:T209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A209,IF(V$2=$A209,($B209/$B$188)*$B$185,IF(V$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:U209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A209,IF(W$2=$A209,($B209/$B$188)*$B$185,IF(W$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:V209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A209,IF(X$2=$A209,($B209/$B$188)*$B$185,IF(X$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:W209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A209,IF(Y$2=$A209,($B209/$B$188)*$B$185,IF(Y$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:X209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A209,IF(Z$2=$A209,($B209/$B$188)*$B$185,IF(Z$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:Y209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A209,IF(AA$2=$A209,($B209/$B$188)*$B$185,IF(AA$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:Z209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A209,IF(AB$2=$A209,($B209/$B$188)*$B$185,IF(AB$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:AA209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A209,IF(AC$2=$A209,($B209/$B$188)*$B$185,IF(AC$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:AB209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A209,IF(AD$2=$A209,($B209/$B$188)*$B$185,IF(AD$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:AC209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A209,IF(AE$2=$A209,($B209/$B$188)*$B$185,IF(AE$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:AD209))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A209,IF(AF$2=$A209,($B209/$B$188)*$B$185,IF(AF$2<=$A209+$B$188-1,$B209/$B$188,$B209-SUM($C209:AE209))),0))","v":0},0]
[2043,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A210,IF(C$2=$A210,($B210/$B$188)*$B$185,IF(C$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM(B210:$C210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A210,IF(D$2=$A210,($B210/$B$188)*$B$185,IF(D$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM(C210:$C210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A210,IF(E$2=$A210,($B210/$B$188)*$B$185,IF(E$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:D210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A210,IF(F$2=$A210,($B210/$B$188)*$B$185,IF(F$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:E210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A210,IF(G$2=$A210,($B210/$B$188)*$B$185,IF(G$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:F210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A210,IF(H$2=$A210,($B210/$B$188)*$B$185,IF(H$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:G210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A210,IF(I$2=$A210,($B210/$B$188)*$B$185,IF(I$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:H210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A210,IF(J$2=$A210,($B210/$B$188)*$B$185,IF(J$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:I210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A210,IF(K$2=$A210,($B210/$B$188)*$B$185,IF(K$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:J210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A210,IF(L$2=$A210,($B210/$B$188)*$B$185,IF(L$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:K210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A210,IF(M$2=$A210,($B210/$B$188)*$B$185,IF(M$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:L210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A210,IF(N$2=$A210,($B210/$B$188)*$B$185,IF(N$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:M210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A210,IF(O$2=$A210,($B210/$B$188)*$B$185,IF(O$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:N210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A210,IF(P$2=$A210,($B210/$B$188)*$B$185,IF(P$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:O210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A210,IF(Q$2=$A210,($B210/$B$188)*$B$185,IF(Q$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:P210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A210,IF(R$2=$A210,($B210/$B$188)*$B$185,IF(R$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:Q210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A210,IF(S$2=$A210,($B210/$B$188)*$B$185,IF(S$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:R210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A210,IF(T$2=$A210,($B210/$B$188)*$B$185,IF(T$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:S210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A210,IF(U$2=$A210,($B210/$B$188)*$B$185,IF(U$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:T210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A210,IF(V$2=$A210,($B210/$B$188)*$B$185,IF(V$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:U210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A210,IF(W$2=$A210,($B210/$B$188)*$B$185,IF(W$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:V210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A210,IF(X$2=$A210,($B210/$B$188)*$B$185,IF(X$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:W210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A210,IF(Y$2=$A210,($B210/$B$188)*$B$185,IF(Y$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:X210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A210,IF(Z$2=$A210,($B210/$B$188)*$B$185,IF(Z$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:Y210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A210,IF(AA$2=$A210,($B210/$B$188)*$B$185,IF(AA$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:Z210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A210,IF(AB$2=$A210,($B210/$B$188)*$B$185,IF(AB$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:AA210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A210,IF(AC$2=$A210,($B210/$B$188)*$B$185,IF(AC$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:AB210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A210,IF(AD$2=$A210,($B210/$B$188)*$B$185,IF(AD$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:AC210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A210,IF(AE$2=$A210,($B210/$B$188)*$B$185,IF(AE$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:AD210))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A210,IF(AF$2=$A210,($B210/$B$188)*$B$185,IF(AF$2<=$A210+$B$188-1,$B210/$B$188,$B210-SUM($C210:AE210))),0))","v":0},0]
[2044,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A211,IF(C$2=$A211,($B211/$B$188)*$B$185,IF(C$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM(B211:$C211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A211,IF(D$2=$A211,($B211/$B$188)*$B$185,IF(D$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM(C211:$C211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A211,IF(E$2=$A211,($B211/$B$188)*$B$185,IF(E$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:D211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A211,IF(F$2=$A211,($B211/$B$188)*$B$185,IF(F$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:E211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A211,IF(G$2=$A211,($B211/$B$188)*$B$185,IF(G$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:F211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A211,IF(H$2=$A211,($B211/$B$188)*$B$185,IF(H$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:G211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A211,IF(I$2=$A211,($B211/$B$188)*$B$185,IF(I$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:H211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A211,IF(J$2=$A211,($B211/$B$188)*$B$185,IF(J$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:I211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A211,IF(K$2=$A211,($B211/$B$188)*$B$185,IF(K$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:J211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A211,IF(L$2=$A211,($B211/$B$188)*$B$185,IF(L$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:K211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A211,IF(M$2=$A211,($B211/$B$188)*$B$185,IF(M$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:L211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A211,IF(N$2=$A211,($B211/$B$188)*$B$185,IF(N$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:M211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A211,IF(O$2=$A211,($B211/$B$188)*$B$185,IF(O$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:N211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A211,IF(P$2=$A211,($B211/$B$188)*$B$185,IF(P$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:O211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A211,IF(Q$2=$A211,($B211/$B$188)*$B$185,IF(Q$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:P211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A211,IF(R$2=$A211,($B211/$B$188)*$B$185,IF(R$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:Q211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A211,IF(S$2=$A211,($B211/$B$188)*$B$185,IF(S$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:R211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A211,IF(T$2=$A211,($B211/$B$188)*$B$185,IF(T$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:S211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A211,IF(U$2=$A211,($B211/$B$188)*$B$185,IF(U$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:T211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A211,IF(V$2=$A211,($B211/$B$188)*$B$185,IF(V$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:U211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A211,IF(W$2=$A211,($B211/$B$188)*$B$185,IF(W$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:V211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A211,IF(X$2=$A211,($B211/$B$188)*$B$185,IF(X$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:W211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A211,IF(Y$2=$A211,($B211/$B$188)*$B$185,IF(Y$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:X211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A211,IF(Z$2=$A211,($B211/$B$188)*$B$185,IF(Z$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:Y211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A211,IF(AA$2=$A211,($B211/$B$188)*$B$185,IF(AA$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:Z211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A211,IF(AB$2=$A211,($B211/$B$188)*$B$185,IF(AB$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:AA211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A211,IF(AC$2=$A211,($B211/$B$188)*$B$185,IF(AC$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:AB211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A211,IF(AD$2=$A211,($B211/$B$188)*$B$185,IF(AD$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:AC211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A211,IF(AE$2=$A211,($B211/$B$188)*$B$185,IF(AE$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:AD211))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A211,IF(AF$2=$A211,($B211/$B$188)*$B$185,IF(AF$2<=$A211+$B$188-1,$B211/$B$188,$B211-SUM($C211:AE211))),0))","v":0},0]
[2045,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A212,IF(C$2=$A212,($B212/$B$188)*$B$185,IF(C$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM(B212:$C212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A212,IF(D$2=$A212,($B212/$B$188)*$B$185,IF(D$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM(C212:$C212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A212,IF(E$2=$A212,($B212/$B$188)*$B$185,IF(E$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:D212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A212,IF(F$2=$A212,($B212/$B$188)*$B$185,IF(F$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:E212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A212,IF(G$2=$A212,($B212/$B$188)*$B$185,IF(G$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:F212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A212,IF(H$2=$A212,($B212/$B$188)*$B$185,IF(H$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:G212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A212,IF(I$2=$A212,($B212/$B$188)*$B$185,IF(I$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:H212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A212,IF(J$2=$A212,($B212/$B$188)*$B$185,IF(J$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:I212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A212,IF(K$2=$A212,($B212/$B$188)*$B$185,IF(K$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:J212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A212,IF(L$2=$A212,($B212/$B$188)*$B$185,IF(L$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:K212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A212,IF(M$2=$A212,($B212/$B$188)*$B$185,IF(M$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:L212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A212,IF(N$2=$A212,($B212/$B$188)*$B$185,IF(N$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:M212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A212,IF(O$2=$A212,($B212/$B$188)*$B$185,IF(O$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:N212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A212,IF(P$2=$A212,($B212/$B$188)*$B$185,IF(P$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:O212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A212,IF(Q$2=$A212,($B212/$B$188)*$B$185,IF(Q$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:P212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A212,IF(R$2=$A212,($B212/$B$188)*$B$185,IF(R$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:Q212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A212,IF(S$2=$A212,($B212/$B$188)*$B$185,IF(S$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:R212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A212,IF(T$2=$A212,($B212/$B$188)*$B$185,IF(T$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:S212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A212,IF(U$2=$A212,($B212/$B$188)*$B$185,IF(U$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:T212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A212,IF(V$2=$A212,($B212/$B$188)*$B$185,IF(V$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:U212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A212,IF(W$2=$A212,($B212/$B$188)*$B$185,IF(W$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:V212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A212,IF(X$2=$A212,($B212/$B$188)*$B$185,IF(X$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:W212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A212,IF(Y$2=$A212,($B212/$B$188)*$B$185,IF(Y$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:X212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A212,IF(Z$2=$A212,($B212/$B$188)*$B$185,IF(Z$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:Y212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A212,IF(AA$2=$A212,($B212/$B$188)*$B$185,IF(AA$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:Z212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A212,IF(AB$2=$A212,($B212/$B$188)*$B$185,IF(AB$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:AA212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A212,IF(AC$2=$A212,($B212/$B$188)*$B$185,IF(AC$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:AB212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A212,IF(AD$2=$A212,($B212/$B$188)*$B$185,IF(AD$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:AC212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A212,IF(AE$2=$A212,($B212/$B$188)*$B$185,IF(AE$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:AD212))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A212,IF(AF$2=$A212,($B212/$B$188)*$B$185,IF(AF$2<=$A212+$B$188-1,$B212/$B$188,$B212-SUM($C212:AE212))),0))","v":0},0]
[2046,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A213,IF(C$2=$A213,($B213/$B$188)*$B$185,IF(C$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM(B213:$C213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A213,IF(D$2=$A213,($B213/$B$188)*$B$185,IF(D$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM(C213:$C213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A213,IF(E$2=$A213,($B213/$B$188)*$B$185,IF(E$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:D213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A213,IF(F$2=$A213,($B213/$B$188)*$B$185,IF(F$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:E213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A213,IF(G$2=$A213,($B213/$B$188)*$B$185,IF(G$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:F213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A213,IF(H$2=$A213,($B213/$B$188)*$B$185,IF(H$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:G213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A213,IF(I$2=$A213,($B213/$B$188)*$B$185,IF(I$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:H213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A213,IF(J$2=$A213,($B213/$B$188)*$B$185,IF(J$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:I213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A213,IF(K$2=$A213,($B213/$B$188)*$B$185,IF(K$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:J213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A213,IF(L$2=$A213,($B213/$B$188)*$B$185,IF(L$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:K213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A213,IF(M$2=$A213,($B213/$B$188)*$B$185,IF(M$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:L213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A213,IF(N$2=$A213,($B213/$B$188)*$B$185,IF(N$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:M213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A213,IF(O$2=$A213,($B213/$B$188)*$B$185,IF(O$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:N213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A213,IF(P$2=$A213,($B213/$B$188)*$B$185,IF(P$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:O213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A213,IF(Q$2=$A213,($B213/$B$188)*$B$185,IF(Q$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:P213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A213,IF(R$2=$A213,($B213/$B$188)*$B$185,IF(R$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:Q213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A213,IF(S$2=$A213,($B213/$B$188)*$B$185,IF(S$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:R213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A213,IF(T$2=$A213,($B213/$B$188)*$B$185,IF(T$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:S213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A213,IF(U$2=$A213,($B213/$B$188)*$B$185,IF(U$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:T213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A213,IF(V$2=$A213,($B213/$B$188)*$B$185,IF(V$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:U213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A213,IF(W$2=$A213,($B213/$B$188)*$B$185,IF(W$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:V213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A213,IF(X$2=$A213,($B213/$B$188)*$B$185,IF(X$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:W213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A213,IF(Y$2=$A213,($B213/$B$188)*$B$185,IF(Y$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:X213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A213,IF(Z$2=$A213,($B213/$B$188)*$B$185,IF(Z$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:Y213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A213,IF(AA$2=$A213,($B213/$B$188)*$B$185,IF(AA$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:Z213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A213,IF(AB$2=$A213,($B213/$B$188)*$B$185,IF(AB$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:AA213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A213,IF(AC$2=$A213,($B213/$B$188)*$B$185,IF(AC$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:AB213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A213,IF(AD$2=$A213,($B213/$B$188)*$B$185,IF(AD$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:AC213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A213,IF(AE$2=$A213,($B213/$B$188)*$B$185,IF(AE$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:AD213))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A213,IF(AF$2=$A213,($B213/$B$188)*$B$185,IF(AF$2<=$A213+$B$188-1,$B213/$B$188,$B213-SUM($C213:AE213))),0))","v":0},0]
[2047,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A214,IF(C$2=$A214,($B214/$B$188)*$B$185,IF(C$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM(B214:$C214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A214,IF(D$2=$A214,($B214/$B$188)*$B$185,IF(D$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM(C214:$C214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A214,IF(E$2=$A214,($B214/$B$188)*$B$185,IF(E$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:D214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A214,IF(F$2=$A214,($B214/$B$188)*$B$185,IF(F$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:E214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A214,IF(G$2=$A214,($B214/$B$188)*$B$185,IF(G$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:F214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A214,IF(H$2=$A214,($B214/$B$188)*$B$185,IF(H$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:G214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A214,IF(I$2=$A214,($B214/$B$188)*$B$185,IF(I$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:H214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A214,IF(J$2=$A214,($B214/$B$188)*$B$185,IF(J$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:I214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A214,IF(K$2=$A214,($B214/$B$188)*$B$185,IF(K$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:J214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A214,IF(L$2=$A214,($B214/$B$188)*$B$185,IF(L$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:K214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A214,IF(M$2=$A214,($B214/$B$188)*$B$185,IF(M$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:L214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A214,IF(N$2=$A214,($B214/$B$188)*$B$185,IF(N$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:M214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A214,IF(O$2=$A214,($B214/$B$188)*$B$185,IF(O$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:N214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A214,IF(P$2=$A214,($B214/$B$188)*$B$185,IF(P$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:O214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A214,IF(Q$2=$A214,($B214/$B$188)*$B$185,IF(Q$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:P214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A214,IF(R$2=$A214,($B214/$B$188)*$B$185,IF(R$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:Q214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A214,IF(S$2=$A214,($B214/$B$188)*$B$185,IF(S$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:R214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A214,IF(T$2=$A214,($B214/$B$188)*$B$185,IF(T$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:S214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A214,IF(U$2=$A214,($B214/$B$188)*$B$185,IF(U$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:T214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A214,IF(V$2=$A214,($B214/$B$188)*$B$185,IF(V$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:U214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A214,IF(W$2=$A214,($B214/$B$188)*$B$185,IF(W$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:V214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A214,IF(X$2=$A214,($B214/$B$188)*$B$185,IF(X$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:W214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A214,IF(Y$2=$A214,($B214/$B$188)*$B$185,IF(Y$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:X214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A214,IF(Z$2=$A214,($B214/$B$188)*$B$185,IF(Z$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:Y214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A214,IF(AA$2=$A214,($B214/$B$188)*$B$185,IF(AA$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:Z214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A214,IF(AB$2=$A214,($B214/$B$188)*$B$185,IF(AB$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:AA214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A214,IF(AC$2=$A214,($B214/$B$188)*$B$185,IF(AC$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:AB214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A214,IF(AD$2=$A214,($B214/$B$188)*$B$185,IF(AD$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:AC214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A214,IF(AE$2=$A214,($B214/$B$188)*$B$185,IF(AE$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:AD214))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A214,IF(AF$2=$A214,($B214/$B$188)*$B$185,IF(AF$2<=$A214+$B$188-1,$B214/$B$188,$B214-SUM($C214:AE214))),0))","v":0},{"$f":"SUM(C214:AF214)","v":0}]
[2048,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A215,IF(C$2=$A215,($B215/$B$188)*$B$185,IF(C$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM(B215:$C215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A215,IF(D$2=$A215,($B215/$B$188)*$B$185,IF(D$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM(C215:$C215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A215,IF(E$2=$A215,($B215/$B$188)*$B$185,IF(E$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:D215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A215,IF(F$2=$A215,($B215/$B$188)*$B$185,IF(F$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:E215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A215,IF(G$2=$A215,($B215/$B$188)*$B$185,IF(G$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:F215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A215,IF(H$2=$A215,($B215/$B$188)*$B$185,IF(H$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:G215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A215,IF(I$2=$A215,($B215/$B$188)*$B$185,IF(I$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:H215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A215,IF(J$2=$A215,($B215/$B$188)*$B$185,IF(J$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:I215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A215,IF(K$2=$A215,($B215/$B$188)*$B$185,IF(K$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:J215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A215,IF(L$2=$A215,($B215/$B$188)*$B$185,IF(L$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:K215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A215,IF(M$2=$A215,($B215/$B$188)*$B$185,IF(M$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:L215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A215,IF(N$2=$A215,($B215/$B$188)*$B$185,IF(N$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:M215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A215,IF(O$2=$A215,($B215/$B$188)*$B$185,IF(O$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:N215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A215,IF(P$2=$A215,($B215/$B$188)*$B$185,IF(P$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:O215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A215,IF(Q$2=$A215,($B215/$B$188)*$B$185,IF(Q$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:P215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A215,IF(R$2=$A215,($B215/$B$188)*$B$185,IF(R$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:Q215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A215,IF(S$2=$A215,($B215/$B$188)*$B$185,IF(S$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:R215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A215,IF(T$2=$A215,($B215/$B$188)*$B$185,IF(T$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:S215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A215,IF(U$2=$A215,($B215/$B$188)*$B$185,IF(U$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:T215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A215,IF(V$2=$A215,($B215/$B$188)*$B$185,IF(V$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:U215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A215,IF(W$2=$A215,($B215/$B$188)*$B$185,IF(W$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:V215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A215,IF(X$2=$A215,($B215/$B$188)*$B$185,IF(X$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:W215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A215,IF(Y$2=$A215,($B215/$B$188)*$B$185,IF(Y$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:X215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A215,IF(Z$2=$A215,($B215/$B$188)*$B$185,IF(Z$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:Y215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A215,IF(AA$2=$A215,($B215/$B$188)*$B$185,IF(AA$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:Z215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A215,IF(AB$2=$A215,($B215/$B$188)*$B$185,IF(AB$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:AA215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A215,IF(AC$2=$A215,($B215/$B$188)*$B$185,IF(AC$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:AB215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A215,IF(AD$2=$A215,($B215/$B$188)*$B$185,IF(AD$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:AC215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A215,IF(AE$2=$A215,($B215/$B$188)*$B$185,IF(AE$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:AD215))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A215,IF(AF$2=$A215,($B215/$B$188)*$B$185,IF(AF$2<=$A215+$B$188-1,$B215/$B$188,$B215-SUM($C215:AE215))),0))","v":0},0]
[2049,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A216,IF(C$2=$A216,($B216/$B$188)*$B$185,IF(C$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM(B216:$C216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A216,IF(D$2=$A216,($B216/$B$188)*$B$185,IF(D$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM(C216:$C216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A216,IF(E$2=$A216,($B216/$B$188)*$B$185,IF(E$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:D216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A216,IF(F$2=$A216,($B216/$B$188)*$B$185,IF(F$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:E216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A216,IF(G$2=$A216,($B216/$B$188)*$B$185,IF(G$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:F216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A216,IF(H$2=$A216,($B216/$B$188)*$B$185,IF(H$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:G216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A216,IF(I$2=$A216,($B216/$B$188)*$B$185,IF(I$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:H216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A216,IF(J$2=$A216,($B216/$B$188)*$B$185,IF(J$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:I216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A216,IF(K$2=$A216,($B216/$B$188)*$B$185,IF(K$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:J216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A216,IF(L$2=$A216,($B216/$B$188)*$B$185,IF(L$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:K216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A216,IF(M$2=$A216,($B216/$B$188)*$B$185,IF(M$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:L216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A216,IF(N$2=$A216,($B216/$B$188)*$B$185,IF(N$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:M216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A216,IF(O$2=$A216,($B216/$B$188)*$B$185,IF(O$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:N216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A216,IF(P$2=$A216,($B216/$B$188)*$B$185,IF(P$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:O216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A216,IF(Q$2=$A216,($B216/$B$188)*$B$185,IF(Q$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:P216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A216,IF(R$2=$A216,($B216/$B$188)*$B$185,IF(R$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:Q216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A216,IF(S$2=$A216,($B216/$B$188)*$B$185,IF(S$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:R216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A216,IF(T$2=$A216,($B216/$B$188)*$B$185,IF(T$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:S216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A216,IF(U$2=$A216,($B216/$B$188)*$B$185,IF(U$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:T216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A216,IF(V$2=$A216,($B216/$B$188)*$B$185,IF(V$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:U216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A216,IF(W$2=$A216,($B216/$B$188)*$B$185,IF(W$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:V216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A216,IF(X$2=$A216,($B216/$B$188)*$B$185,IF(X$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:W216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A216,IF(Y$2=$A216,($B216/$B$188)*$B$185,IF(Y$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:X216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A216,IF(Z$2=$A216,($B216/$B$188)*$B$185,IF(Z$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:Y216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A216,IF(AA$2=$A216,($B216/$B$188)*$B$185,IF(AA$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:Z216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A216,IF(AB$2=$A216,($B216/$B$188)*$B$185,IF(AB$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:AA216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A216,IF(AC$2=$A216,($B216/$B$188)*$B$185,IF(AC$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:AB216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A216,IF(AD$2=$A216,($B216/$B$188)*$B$185,IF(AD$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:AC216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A216,IF(AE$2=$A216,($B216/$B$188)*$B$185,IF(AE$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:AD216))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A216,IF(AF$2=$A216,($B216/$B$188)*$B$185,IF(AF$2<=$A216+$B$188-1,$B216/$B$188,$B216-SUM($C216:AE216))),0))","v":0},0]
[2050,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A217,IF(C$2=$A217,($B217/$B$188)*$B$185,IF(C$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM(B217:$C217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A217,IF(D$2=$A217,($B217/$B$188)*$B$185,IF(D$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM(C217:$C217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A217,IF(E$2=$A217,($B217/$B$188)*$B$185,IF(E$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:D217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A217,IF(F$2=$A217,($B217/$B$188)*$B$185,IF(F$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:E217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A217,IF(G$2=$A217,($B217/$B$188)*$B$185,IF(G$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:F217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A217,IF(H$2=$A217,($B217/$B$188)*$B$185,IF(H$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:G217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A217,IF(I$2=$A217,($B217/$B$188)*$B$185,IF(I$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:H217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A217,IF(J$2=$A217,($B217/$B$188)*$B$185,IF(J$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:I217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A217,IF(K$2=$A217,($B217/$B$188)*$B$185,IF(K$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:J217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A217,IF(L$2=$A217,($B217/$B$188)*$B$185,IF(L$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:K217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A217,IF(M$2=$A217,($B217/$B$188)*$B$185,IF(M$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:L217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A217,IF(N$2=$A217,($B217/$B$188)*$B$185,IF(N$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:M217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A217,IF(O$2=$A217,($B217/$B$188)*$B$185,IF(O$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:N217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A217,IF(P$2=$A217,($B217/$B$188)*$B$185,IF(P$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:O217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A217,IF(Q$2=$A217,($B217/$B$188)*$B$185,IF(Q$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:P217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A217,IF(R$2=$A217,($B217/$B$188)*$B$185,IF(R$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:Q217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A217,IF(S$2=$A217,($B217/$B$188)*$B$185,IF(S$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:R217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A217,IF(T$2=$A217,($B217/$B$188)*$B$185,IF(T$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:S217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A217,IF(U$2=$A217,($B217/$B$188)*$B$185,IF(U$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:T217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A217,IF(V$2=$A217,($B217/$B$188)*$B$185,IF(V$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:U217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A217,IF(W$2=$A217,($B217/$B$188)*$B$185,IF(W$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:V217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A217,IF(X$2=$A217,($B217/$B$188)*$B$185,IF(X$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:W217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A217,IF(Y$2=$A217,($B217/$B$188)*$B$185,IF(Y$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:X217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A217,IF(Z$2=$A217,($B217/$B$188)*$B$185,IF(Z$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:Y217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A217,IF(AA$2=$A217,($B217/$B$188)*$B$185,IF(AA$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:Z217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A217,IF(AB$2=$A217,($B217/$B$188)*$B$185,IF(AB$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:AA217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A217,IF(AC$2=$A217,($B217/$B$188)*$B$185,IF(AC$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:AB217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A217,IF(AD$2=$A217,($B217/$B$188)*$B$185,IF(AD$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:AC217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A217,IF(AE$2=$A217,($B217/$B$188)*$B$185,IF(AE$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:AD217))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A217,IF(AF$2=$A217,($B217/$B$188)*$B$185,IF(AF$2<=$A217+$B$188-1,$B217/$B$188,$B217-SUM($C217:AE217))),0))","v":0},0]
[2051,0,{"$f":"IF($B$188=0,0,IF(C$2>=$A218,IF(C$2=$A218,($B218/$B$188)*$B$185,IF(C$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM(B218:$C218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(D$2>=$A218,IF(D$2=$A218,($B218/$B$188)*$B$185,IF(D$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM(C218:$C218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(E$2>=$A218,IF(E$2=$A218,($B218/$B$188)*$B$185,IF(E$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:D218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(F$2>=$A218,IF(F$2=$A218,($B218/$B$188)*$B$185,IF(F$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:E218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(G$2>=$A218,IF(G$2=$A218,($B218/$B$188)*$B$185,IF(G$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:F218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(H$2>=$A218,IF(H$2=$A218,($B218/$B$188)*$B$185,IF(H$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:G218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(I$2>=$A218,IF(I$2=$A218,($B218/$B$188)*$B$185,IF(I$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:H218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(J$2>=$A218,IF(J$2=$A218,($B218/$B$188)*$B$185,IF(J$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:I218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(K$2>=$A218,IF(K$2=$A218,($B218/$B$188)*$B$185,IF(K$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:J218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(L$2>=$A218,IF(L$2=$A218,($B218/$B$188)*$B$185,IF(L$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:K218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(M$2>=$A218,IF(M$2=$A218,($B218/$B$188)*$B$185,IF(M$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:L218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(N$2>=$A218,IF(N$2=$A218,($B218/$B$188)*$B$185,IF(N$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:M218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(O$2>=$A218,IF(O$2=$A218,($B218/$B$188)*$B$185,IF(O$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:N218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(P$2>=$A218,IF(P$2=$A218,($B218/$B$188)*$B$185,IF(P$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:O218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Q$2>=$A218,IF(Q$2=$A218,($B218/$B$188)*$B$185,IF(Q$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:P218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(R$2>=$A218,IF(R$2=$A218,($B218/$B$188)*$B$185,IF(R$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:Q218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(S$2>=$A218,IF(S$2=$A218,($B218/$B$188)*$B$185,IF(S$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:R218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(T$2>=$A218,IF(T$2=$A218,($B218/$B$188)*$B$185,IF(T$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:S218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(U$2>=$A218,IF(U$2=$A218,($B218/$B$188)*$B$185,IF(U$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:T218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(V$2>=$A218,IF(V$2=$A218,($B218/$B$188)*$B$185,IF(V$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:U218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(W$2>=$A218,IF(W$2=$A218,($B218/$B$188)*$B$185,IF(W$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:V218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(X$2>=$A218,IF(X$2=$A218,($B218/$B$188)*$B$185,IF(X$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:W218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Y$2>=$A218,IF(Y$2=$A218,($B218/$B$188)*$B$185,IF(Y$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:X218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(Z$2>=$A218,IF(Z$2=$A218,($B218/$B$188)*$B$185,IF(Z$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:Y218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AA$2>=$A218,IF(AA$2=$A218,($B218/$B$188)*$B$185,IF(AA$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:Z218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AB$2>=$A218,IF(AB$2=$A218,($B218/$B$188)*$B$185,IF(AB$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:AA218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AC$2>=$A218,IF(AC$2=$A218,($B218/$B$188)*$B$185,IF(AC$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:AB218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AD$2>=$A218,IF(AD$2=$A218,($B218/$B$188)*$B$185,IF(AD$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:AC218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AE$2>=$A218,IF(AE$2=$A218,($B218/$B$188)*$B$185,IF(AE$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:AD218))),0))","v":0},{"$f":"IF($B$188=0,0,IF(AF$2>=$A218,IF(AF$2=$A218,($B218/$B$188)*$B$185,IF(AF$2<=$A218+$B$188-1,$B218/$B$188,$B218-SUM($C218:AE218))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A185","v":"Total Depreciation - Parking Garage (1,000 Spaces)"},{"$f":"SUM(B189:B218)","v":22497924.584127281},{"$f":"SUM(C189:C218)","v":0},{"$f":"SUM(D189:D218)","v":0},0,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,374965.40973545465,{"$f":"SUM(C219:AF219)","v":10124066.06285727}]
[]
[{"$f":"+Capex!$A$12","v":"Interior Costs - Soft Costs"},{"$f":"+Capex!$C$12/12","v":0.5}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$12=0,Capex!G$12,IF(Capex!$B$12=Capex!G$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!G$26,IF(Capex!$B$12=Capex!G$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!H$12,IF(Capex!$B$12=Capex!H$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!H$26,IF(Capex!$B$12=Capex!H$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!I$12,IF(Capex!$B$12=Capex!I$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!I$26,IF(Capex!$B$12=Capex!I$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!J$12,IF(Capex!$B$12=Capex!J$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!J$26,IF(Capex!$B$12=Capex!J$4,Capex!$AK$26,0))","v":9701578.8821190707},{"$f":"IF(Capex!$B$12=0,Capex!K$12,IF(Capex!$B$12=Capex!K$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!K$26,IF(Capex!$B$12=Capex!K$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!L$12,IF(Capex!$B$12=Capex!L$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!L$26,IF(Capex!$B$12=Capex!L$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!M$12,IF(Capex!$B$12=Capex!M$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!M$26,IF(Capex!$B$12=Capex!M$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!N$12,IF(Capex!$B$12=Capex!N$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!N$26,IF(Capex!$B$12=Capex!N$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!O$12,IF(Capex!$B$12=Capex!O$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!O$26,IF(Capex!$B$12=Capex!O$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!P$12,IF(Capex!$B$12=Capex!P$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!P$26,IF(Capex!$B$12=Capex!P$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!Q$12,IF(Capex!$B$12=Capex!Q$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!Q$26,IF(Capex!$B$12=Capex!Q$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!R$12,IF(Capex!$B$12=Capex!R$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!R$26,IF(Capex!$B$12=Capex!R$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!S$12,IF(Capex!$B$12=Capex!S$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!S$26,IF(Capex!$B$12=Capex!S$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!T$12,IF(Capex!$B$12=Capex!T$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!T$26,IF(Capex!$B$12=Capex!T$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!U$12,IF(Capex!$B$12=Capex!U$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!U$26,IF(Capex!$B$12=Capex!U$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!V$12,IF(Capex!$B$12=Capex!V$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!V$26,IF(Capex!$B$12=Capex!V$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!W$12,IF(Capex!$B$12=Capex!W$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!W$26,IF(Capex!$B$12=Capex!W$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!X$12,IF(Capex!$B$12=Capex!X$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!X$26,IF(Capex!$B$12=Capex!X$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!Y$12,IF(Capex!$B$12=Capex!Y$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!Y$26,IF(Capex!$B$12=Capex!Y$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!Z$12,IF(Capex!$B$12=Capex!Z$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!Z$26,IF(Capex!$B$12=Capex!Z$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AA$12,IF(Capex!$B$12=Capex!AA$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AA$26,IF(Capex!$B$12=Capex!AA$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AB$12,IF(Capex!$B$12=Capex!AB$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AB$26,IF(Capex!$B$12=Capex!AB$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AC$12,IF(Capex!$B$12=Capex!AC$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AC$26,IF(Capex!$B$12=Capex!AC$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AD$12,IF(Capex!$B$12=Capex!AD$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AD$26,IF(Capex!$B$12=Capex!AD$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AE$12,IF(Capex!$B$12=Capex!AE$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AE$26,IF(Capex!$B$12=Capex!AE$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AF$12,IF(Capex!$B$12=Capex!AF$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AF$26,IF(Capex!$B$12=Capex!AF$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AG$12,IF(Capex!$B$12=Capex!AG$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AG$26,IF(Capex!$B$12=Capex!AG$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AH$12,IF(Capex!$B$12=Capex!AH$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AH$26,IF(Capex!$B$12=Capex!AH$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AI$12,IF(Capex!$B$12=Capex!AI$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AI$26,IF(Capex!$B$12=Capex!AI$4,Capex!$AK$26,0))","v":0},{"$f":"IF(Capex!$B$12=0,Capex!AJ$12,IF(Capex!$B$12=Capex!AJ$4,Capex!$AK$12,0))+IF(Capex!$B$12=0,Capex!AJ$26,IF(Capex!$B$12=Capex!AJ$4,Capex!$AK$26,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C222","v":0},{"$f":"+D222+C223","v":0},{"$f":"+E222+D223","v":0},{"$f":"+F222+E223","v":9701578.8821190707},{"$f":"+G222+F223","v":9701578.8821190707},{"$f":"+H222+G223","v":9701578.8821190707},{"$f":"+I222+H223","v":9701578.8821190707},{"$f":"+J222+I223","v":9701578.8821190707},{"$f":"+K222+J223","v":9701578.8821190707},{"$f":"+L222+K223","v":9701578.8821190707},{"$f":"+M222+L223","v":9701578.8821190707},{"$f":"+N222+M223","v":9701578.8821190707},{"$f":"+O222+N223","v":9701578.8821190707},{"$f":"+P222+O223","v":9701578.8821190707},{"$f":"+Q222+P223","v":9701578.8821190707},{"$f":"+R222+Q223","v":9701578.8821190707},{"$f":"+S222+R223","v":9701578.8821190707},{"$f":"+T222+S223","v":9701578.8821190707},{"$f":"+U222+T223","v":9701578.8821190707},{"$f":"+V222+U223","v":9701578.8821190707},{"$f":"+W222+V223","v":9701578.8821190707},{"$f":"+X222+W223","v":9701578.8821190707},{"$f":"+Y222+X223","v":9701578.8821190707},{"$f":"+Z222+Y223","v":9701578.8821190707},{"$f":"+AA222+Z223","v":9701578.8821190707},{"$f":"+AB222+AA223","v":9701578.8821190707},{"$f":"+AC222+AB223","v":9701578.8821190707},{"$f":"+AD222+AC223","v":9701578.8821190707},{"$f":"+AE222+AD223","v":9701578.8821190707},{"$f":"+AF222+AE223","v":9701578.8821190707}]
["Depreciation Life",{"$f":"+Capex!$D$12","v":60}]
[{"$f":"+A45","v":2022},{"$f":"SUMIF($C$2:$AF$2,A225,$C$222:$AF$222)","v":0},{"$f":"IF($B$224=0,0,IF(C$2>=$A225,IF(C$2=$A225,($B225/$B$224)*$B$221,IF(C$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM(B225:$C225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A225,IF(D$2=$A225,($B225/$B$224)*$B$221,IF(D$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM(C225:$C225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A225,IF(E$2=$A225,($B225/$B$224)*$B$221,IF(E$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:D225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A225,IF(F$2=$A225,($B225/$B$224)*$B$221,IF(F$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:E225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A225,IF(G$2=$A225,($B225/$B$224)*$B$221,IF(G$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:F225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A225,IF(H$2=$A225,($B225/$B$224)*$B$221,IF(H$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:G225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A225,IF(I$2=$A225,($B225/$B$224)*$B$221,IF(I$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:H225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A225,IF(J$2=$A225,($B225/$B$224)*$B$221,IF(J$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:I225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A225,IF(K$2=$A225,($B225/$B$224)*$B$221,IF(K$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:J225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A225,IF(L$2=$A225,($B225/$B$224)*$B$221,IF(L$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:K225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A225,IF(M$2=$A225,($B225/$B$224)*$B$221,IF(M$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:L225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A225,IF(N$2=$A225,($B225/$B$224)*$B$221,IF(N$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:M225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A225,IF(O$2=$A225,($B225/$B$224)*$B$221,IF(O$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:N225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A225,IF(P$2=$A225,($B225/$B$224)*$B$221,IF(P$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:O225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A225,IF(Q$2=$A225,($B225/$B$224)*$B$221,IF(Q$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:P225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A225,IF(R$2=$A225,($B225/$B$224)*$B$221,IF(R$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:Q225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A225,IF(S$2=$A225,($B225/$B$224)*$B$221,IF(S$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:R225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A225,IF(T$2=$A225,($B225/$B$224)*$B$221,IF(T$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:S225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A225,IF(U$2=$A225,($B225/$B$224)*$B$221,IF(U$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:T225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A225,IF(V$2=$A225,($B225/$B$224)*$B$221,IF(V$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:U225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A225,IF(W$2=$A225,($B225/$B$224)*$B$221,IF(W$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:V225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A225,IF(X$2=$A225,($B225/$B$224)*$B$221,IF(X$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:W225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A225,IF(Y$2=$A225,($B225/$B$224)*$B$221,IF(Y$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:X225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A225,IF(Z$2=$A225,($B225/$B$224)*$B$221,IF(Z$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:Y225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A225,IF(AA$2=$A225,($B225/$B$224)*$B$221,IF(AA$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:Z225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A225,IF(AB$2=$A225,($B225/$B$224)*$B$221,IF(AB$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:AA225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A225,IF(AC$2=$A225,($B225/$B$224)*$B$221,IF(AC$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:AB225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A225,IF(AD$2=$A225,($B225/$B$224)*$B$221,IF(AD$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:AC225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A225,IF(AE$2=$A225,($B225/$B$224)*$B$221,IF(AE$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:AD225))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A225,IF(AF$2=$A225,($B225/$B$224)*$B$221,IF(AF$2<=$A225+$B$224-1,$B225/$B$224,$B225-SUM($C225:AE225))),0))","v":0},{"$f":"SUM(C225:AF225)","v":0}]
[{"$f":"+A225+1","v":2023},0,{"$f":"IF($B$224=0,0,IF(C$2>=$A226,IF(C$2=$A226,($B226/$B$224)*$B$221,IF(C$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM(B226:$C226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A226,IF(D$2=$A226,($B226/$B$224)*$B$221,IF(D$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM(C226:$C226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A226,IF(E$2=$A226,($B226/$B$224)*$B$221,IF(E$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:D226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A226,IF(F$2=$A226,($B226/$B$224)*$B$221,IF(F$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:E226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A226,IF(G$2=$A226,($B226/$B$224)*$B$221,IF(G$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:F226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A226,IF(H$2=$A226,($B226/$B$224)*$B$221,IF(H$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:G226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A226,IF(I$2=$A226,($B226/$B$224)*$B$221,IF(I$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:H226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A226,IF(J$2=$A226,($B226/$B$224)*$B$221,IF(J$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:I226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A226,IF(K$2=$A226,($B226/$B$224)*$B$221,IF(K$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:J226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A226,IF(L$2=$A226,($B226/$B$224)*$B$221,IF(L$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:K226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A226,IF(M$2=$A226,($B226/$B$224)*$B$221,IF(M$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:L226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A226,IF(N$2=$A226,($B226/$B$224)*$B$221,IF(N$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:M226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A226,IF(O$2=$A226,($B226/$B$224)*$B$221,IF(O$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:N226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A226,IF(P$2=$A226,($B226/$B$224)*$B$221,IF(P$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:O226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A226,IF(Q$2=$A226,($B226/$B$224)*$B$221,IF(Q$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:P226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A226,IF(R$2=$A226,($B226/$B$224)*$B$221,IF(R$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:Q226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A226,IF(S$2=$A226,($B226/$B$224)*$B$221,IF(S$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:R226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A226,IF(T$2=$A226,($B226/$B$224)*$B$221,IF(T$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:S226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A226,IF(U$2=$A226,($B226/$B$224)*$B$221,IF(U$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:T226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A226,IF(V$2=$A226,($B226/$B$224)*$B$221,IF(V$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:U226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A226,IF(W$2=$A226,($B226/$B$224)*$B$221,IF(W$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:V226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A226,IF(X$2=$A226,($B226/$B$224)*$B$221,IF(X$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:W226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A226,IF(Y$2=$A226,($B226/$B$224)*$B$221,IF(Y$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:X226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A226,IF(Z$2=$A226,($B226/$B$224)*$B$221,IF(Z$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:Y226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A226,IF(AA$2=$A226,($B226/$B$224)*$B$221,IF(AA$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:Z226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A226,IF(AB$2=$A226,($B226/$B$224)*$B$221,IF(AB$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:AA226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A226,IF(AC$2=$A226,($B226/$B$224)*$B$221,IF(AC$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:AB226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A226,IF(AD$2=$A226,($B226/$B$224)*$B$221,IF(AD$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:AC226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A226,IF(AE$2=$A226,($B226/$B$224)*$B$221,IF(AE$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:AD226))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A226,IF(AF$2=$A226,($B226/$B$224)*$B$221,IF(AF$2<=$A226+$B$224-1,$B226/$B$224,$B226-SUM($C226:AE226))),0))","v":0},0]
[{"$f":"+A226+1","v":2024},0,{"$f":"IF($B$224=0,0,IF(C$2>=$A227,IF(C$2=$A227,($B227/$B$224)*$B$221,IF(C$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM(B227:$C227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A227,IF(D$2=$A227,($B227/$B$224)*$B$221,IF(D$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM(C227:$C227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A227,IF(E$2=$A227,($B227/$B$224)*$B$221,IF(E$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:D227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A227,IF(F$2=$A227,($B227/$B$224)*$B$221,IF(F$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:E227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A227,IF(G$2=$A227,($B227/$B$224)*$B$221,IF(G$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:F227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A227,IF(H$2=$A227,($B227/$B$224)*$B$221,IF(H$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:G227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A227,IF(I$2=$A227,($B227/$B$224)*$B$221,IF(I$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:H227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A227,IF(J$2=$A227,($B227/$B$224)*$B$221,IF(J$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:I227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A227,IF(K$2=$A227,($B227/$B$224)*$B$221,IF(K$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:J227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A227,IF(L$2=$A227,($B227/$B$224)*$B$221,IF(L$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:K227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A227,IF(M$2=$A227,($B227/$B$224)*$B$221,IF(M$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:L227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A227,IF(N$2=$A227,($B227/$B$224)*$B$221,IF(N$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:M227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A227,IF(O$2=$A227,($B227/$B$224)*$B$221,IF(O$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:N227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A227,IF(P$2=$A227,($B227/$B$224)*$B$221,IF(P$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:O227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A227,IF(Q$2=$A227,($B227/$B$224)*$B$221,IF(Q$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:P227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A227,IF(R$2=$A227,($B227/$B$224)*$B$221,IF(R$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:Q227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A227,IF(S$2=$A227,($B227/$B$224)*$B$221,IF(S$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:R227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A227,IF(T$2=$A227,($B227/$B$224)*$B$221,IF(T$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:S227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A227,IF(U$2=$A227,($B227/$B$224)*$B$221,IF(U$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:T227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A227,IF(V$2=$A227,($B227/$B$224)*$B$221,IF(V$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:U227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A227,IF(W$2=$A227,($B227/$B$224)*$B$221,IF(W$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:V227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A227,IF(X$2=$A227,($B227/$B$224)*$B$221,IF(X$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:W227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A227,IF(Y$2=$A227,($B227/$B$224)*$B$221,IF(Y$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:X227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A227,IF(Z$2=$A227,($B227/$B$224)*$B$221,IF(Z$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:Y227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A227,IF(AA$2=$A227,($B227/$B$224)*$B$221,IF(AA$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:Z227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A227,IF(AB$2=$A227,($B227/$B$224)*$B$221,IF(AB$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:AA227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A227,IF(AC$2=$A227,($B227/$B$224)*$B$221,IF(AC$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:AB227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A227,IF(AD$2=$A227,($B227/$B$224)*$B$221,IF(AD$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:AC227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A227,IF(AE$2=$A227,($B227/$B$224)*$B$221,IF(AE$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:AD227))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A227,IF(AF$2=$A227,($B227/$B$224)*$B$221,IF(AF$2<=$A227+$B$224-1,$B227/$B$224,$B227-SUM($C227:AE227))),0))","v":0},0]
[2025,9701578.8821190707,{"$f":"IF($B$224=0,0,IF(C$2>=$A228,IF(C$2=$A228,($B228/$B$224)*$B$221,IF(C$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM(B228:$C228))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A228,IF(D$2=$A228,($B228/$B$224)*$B$221,IF(D$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM(C228:$C228))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A228,IF(E$2=$A228,($B228/$B$224)*$B$221,IF(E$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:D228))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A228,IF(F$2=$A228,($B228/$B$224)*$B$221,IF(F$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:E228))),0))","v":80846.490684325589},{"$f":"IF($B$224=0,0,IF(G$2>=$A228,IF(G$2=$A228,($B228/$B$224)*$B$221,IF(G$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:F228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(H$2>=$A228,IF(H$2=$A228,($B228/$B$224)*$B$221,IF(H$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:G228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(I$2>=$A228,IF(I$2=$A228,($B228/$B$224)*$B$221,IF(I$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:H228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(J$2>=$A228,IF(J$2=$A228,($B228/$B$224)*$B$221,IF(J$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:I228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(K$2>=$A228,IF(K$2=$A228,($B228/$B$224)*$B$221,IF(K$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:J228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(L$2>=$A228,IF(L$2=$A228,($B228/$B$224)*$B$221,IF(L$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:K228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(M$2>=$A228,IF(M$2=$A228,($B228/$B$224)*$B$221,IF(M$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:L228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(N$2>=$A228,IF(N$2=$A228,($B228/$B$224)*$B$221,IF(N$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:M228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(O$2>=$A228,IF(O$2=$A228,($B228/$B$224)*$B$221,IF(O$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:N228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(P$2>=$A228,IF(P$2=$A228,($B228/$B$224)*$B$221,IF(P$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:O228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(Q$2>=$A228,IF(Q$2=$A228,($B228/$B$224)*$B$221,IF(Q$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:P228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(R$2>=$A228,IF(R$2=$A228,($B228/$B$224)*$B$221,IF(R$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:Q228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(S$2>=$A228,IF(S$2=$A228,($B228/$B$224)*$B$221,IF(S$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:R228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(T$2>=$A228,IF(T$2=$A228,($B228/$B$224)*$B$221,IF(T$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:S228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(U$2>=$A228,IF(U$2=$A228,($B228/$B$224)*$B$221,IF(U$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:T228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(V$2>=$A228,IF(V$2=$A228,($B228/$B$224)*$B$221,IF(V$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:U228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(W$2>=$A228,IF(W$2=$A228,($B228/$B$224)*$B$221,IF(W$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:V228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(X$2>=$A228,IF(X$2=$A228,($B228/$B$224)*$B$221,IF(X$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:W228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(Y$2>=$A228,IF(Y$2=$A228,($B228/$B$224)*$B$221,IF(Y$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:X228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(Z$2>=$A228,IF(Z$2=$A228,($B228/$B$224)*$B$221,IF(Z$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:Y228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(AA$2>=$A228,IF(AA$2=$A228,($B228/$B$224)*$B$221,IF(AA$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:Z228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(AB$2>=$A228,IF(AB$2=$A228,($B228/$B$224)*$B$221,IF(AB$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:AA228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(AC$2>=$A228,IF(AC$2=$A228,($B228/$B$224)*$B$221,IF(AC$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:AB228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(AD$2>=$A228,IF(AD$2=$A228,($B228/$B$224)*$B$221,IF(AD$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:AC228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(AE$2>=$A228,IF(AE$2=$A228,($B228/$B$224)*$B$221,IF(AE$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:AD228))),0))","v":161692.98136865118},{"$f":"IF($B$224=0,0,IF(AF$2>=$A228,IF(AF$2=$A228,($B228/$B$224)*$B$221,IF(AF$2<=$A228+$B$224-1,$B228/$B$224,$B228-SUM($C228:AE228))),0))","v":161692.98136865118},4284864.0062692557]
[2026,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A229,IF(C$2=$A229,($B229/$B$224)*$B$221,IF(C$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM(B229:$C229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A229,IF(D$2=$A229,($B229/$B$224)*$B$221,IF(D$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM(C229:$C229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A229,IF(E$2=$A229,($B229/$B$224)*$B$221,IF(E$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:D229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A229,IF(F$2=$A229,($B229/$B$224)*$B$221,IF(F$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:E229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A229,IF(G$2=$A229,($B229/$B$224)*$B$221,IF(G$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:F229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A229,IF(H$2=$A229,($B229/$B$224)*$B$221,IF(H$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:G229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A229,IF(I$2=$A229,($B229/$B$224)*$B$221,IF(I$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:H229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A229,IF(J$2=$A229,($B229/$B$224)*$B$221,IF(J$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:I229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A229,IF(K$2=$A229,($B229/$B$224)*$B$221,IF(K$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:J229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A229,IF(L$2=$A229,($B229/$B$224)*$B$221,IF(L$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:K229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A229,IF(M$2=$A229,($B229/$B$224)*$B$221,IF(M$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:L229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A229,IF(N$2=$A229,($B229/$B$224)*$B$221,IF(N$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:M229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A229,IF(O$2=$A229,($B229/$B$224)*$B$221,IF(O$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:N229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A229,IF(P$2=$A229,($B229/$B$224)*$B$221,IF(P$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:O229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A229,IF(Q$2=$A229,($B229/$B$224)*$B$221,IF(Q$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:P229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A229,IF(R$2=$A229,($B229/$B$224)*$B$221,IF(R$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:Q229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A229,IF(S$2=$A229,($B229/$B$224)*$B$221,IF(S$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:R229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A229,IF(T$2=$A229,($B229/$B$224)*$B$221,IF(T$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:S229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A229,IF(U$2=$A229,($B229/$B$224)*$B$221,IF(U$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:T229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A229,IF(V$2=$A229,($B229/$B$224)*$B$221,IF(V$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:U229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A229,IF(W$2=$A229,($B229/$B$224)*$B$221,IF(W$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:V229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A229,IF(X$2=$A229,($B229/$B$224)*$B$221,IF(X$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:W229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A229,IF(Y$2=$A229,($B229/$B$224)*$B$221,IF(Y$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:X229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A229,IF(Z$2=$A229,($B229/$B$224)*$B$221,IF(Z$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:Y229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A229,IF(AA$2=$A229,($B229/$B$224)*$B$221,IF(AA$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:Z229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A229,IF(AB$2=$A229,($B229/$B$224)*$B$221,IF(AB$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:AA229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A229,IF(AC$2=$A229,($B229/$B$224)*$B$221,IF(AC$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:AB229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A229,IF(AD$2=$A229,($B229/$B$224)*$B$221,IF(AD$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:AC229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A229,IF(AE$2=$A229,($B229/$B$224)*$B$221,IF(AE$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:AD229))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A229,IF(AF$2=$A229,($B229/$B$224)*$B$221,IF(AF$2<=$A229+$B$224-1,$B229/$B$224,$B229-SUM($C229:AE229))),0))","v":0},0]
[2027,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A230,IF(C$2=$A230,($B230/$B$224)*$B$221,IF(C$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM(B230:$C230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A230,IF(D$2=$A230,($B230/$B$224)*$B$221,IF(D$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM(C230:$C230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A230,IF(E$2=$A230,($B230/$B$224)*$B$221,IF(E$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:D230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A230,IF(F$2=$A230,($B230/$B$224)*$B$221,IF(F$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:E230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A230,IF(G$2=$A230,($B230/$B$224)*$B$221,IF(G$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:F230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A230,IF(H$2=$A230,($B230/$B$224)*$B$221,IF(H$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:G230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A230,IF(I$2=$A230,($B230/$B$224)*$B$221,IF(I$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:H230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A230,IF(J$2=$A230,($B230/$B$224)*$B$221,IF(J$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:I230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A230,IF(K$2=$A230,($B230/$B$224)*$B$221,IF(K$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:J230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A230,IF(L$2=$A230,($B230/$B$224)*$B$221,IF(L$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:K230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A230,IF(M$2=$A230,($B230/$B$224)*$B$221,IF(M$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:L230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A230,IF(N$2=$A230,($B230/$B$224)*$B$221,IF(N$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:M230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A230,IF(O$2=$A230,($B230/$B$224)*$B$221,IF(O$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:N230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A230,IF(P$2=$A230,($B230/$B$224)*$B$221,IF(P$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:O230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A230,IF(Q$2=$A230,($B230/$B$224)*$B$221,IF(Q$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:P230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A230,IF(R$2=$A230,($B230/$B$224)*$B$221,IF(R$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:Q230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A230,IF(S$2=$A230,($B230/$B$224)*$B$221,IF(S$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:R230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A230,IF(T$2=$A230,($B230/$B$224)*$B$221,IF(T$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:S230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A230,IF(U$2=$A230,($B230/$B$224)*$B$221,IF(U$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:T230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A230,IF(V$2=$A230,($B230/$B$224)*$B$221,IF(V$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:U230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A230,IF(W$2=$A230,($B230/$B$224)*$B$221,IF(W$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:V230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A230,IF(X$2=$A230,($B230/$B$224)*$B$221,IF(X$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:W230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A230,IF(Y$2=$A230,($B230/$B$224)*$B$221,IF(Y$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:X230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A230,IF(Z$2=$A230,($B230/$B$224)*$B$221,IF(Z$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:Y230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A230,IF(AA$2=$A230,($B230/$B$224)*$B$221,IF(AA$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:Z230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A230,IF(AB$2=$A230,($B230/$B$224)*$B$221,IF(AB$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:AA230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A230,IF(AC$2=$A230,($B230/$B$224)*$B$221,IF(AC$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:AB230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A230,IF(AD$2=$A230,($B230/$B$224)*$B$221,IF(AD$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:AC230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A230,IF(AE$2=$A230,($B230/$B$224)*$B$221,IF(AE$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:AD230))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A230,IF(AF$2=$A230,($B230/$B$224)*$B$221,IF(AF$2<=$A230+$B$224-1,$B230/$B$224,$B230-SUM($C230:AE230))),0))","v":0},0]
[2028,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A231,IF(C$2=$A231,($B231/$B$224)*$B$221,IF(C$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM(B231:$C231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A231,IF(D$2=$A231,($B231/$B$224)*$B$221,IF(D$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM(C231:$C231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A231,IF(E$2=$A231,($B231/$B$224)*$B$221,IF(E$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:D231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A231,IF(F$2=$A231,($B231/$B$224)*$B$221,IF(F$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:E231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A231,IF(G$2=$A231,($B231/$B$224)*$B$221,IF(G$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:F231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A231,IF(H$2=$A231,($B231/$B$224)*$B$221,IF(H$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:G231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A231,IF(I$2=$A231,($B231/$B$224)*$B$221,IF(I$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:H231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A231,IF(J$2=$A231,($B231/$B$224)*$B$221,IF(J$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:I231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A231,IF(K$2=$A231,($B231/$B$224)*$B$221,IF(K$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:J231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A231,IF(L$2=$A231,($B231/$B$224)*$B$221,IF(L$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:K231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A231,IF(M$2=$A231,($B231/$B$224)*$B$221,IF(M$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:L231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A231,IF(N$2=$A231,($B231/$B$224)*$B$221,IF(N$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:M231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A231,IF(O$2=$A231,($B231/$B$224)*$B$221,IF(O$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:N231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A231,IF(P$2=$A231,($B231/$B$224)*$B$221,IF(P$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:O231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A231,IF(Q$2=$A231,($B231/$B$224)*$B$221,IF(Q$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:P231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A231,IF(R$2=$A231,($B231/$B$224)*$B$221,IF(R$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:Q231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A231,IF(S$2=$A231,($B231/$B$224)*$B$221,IF(S$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:R231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A231,IF(T$2=$A231,($B231/$B$224)*$B$221,IF(T$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:S231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A231,IF(U$2=$A231,($B231/$B$224)*$B$221,IF(U$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:T231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A231,IF(V$2=$A231,($B231/$B$224)*$B$221,IF(V$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:U231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A231,IF(W$2=$A231,($B231/$B$224)*$B$221,IF(W$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:V231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A231,IF(X$2=$A231,($B231/$B$224)*$B$221,IF(X$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:W231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A231,IF(Y$2=$A231,($B231/$B$224)*$B$221,IF(Y$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:X231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A231,IF(Z$2=$A231,($B231/$B$224)*$B$221,IF(Z$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:Y231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A231,IF(AA$2=$A231,($B231/$B$224)*$B$221,IF(AA$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:Z231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A231,IF(AB$2=$A231,($B231/$B$224)*$B$221,IF(AB$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:AA231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A231,IF(AC$2=$A231,($B231/$B$224)*$B$221,IF(AC$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:AB231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A231,IF(AD$2=$A231,($B231/$B$224)*$B$221,IF(AD$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:AC231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A231,IF(AE$2=$A231,($B231/$B$224)*$B$221,IF(AE$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:AD231))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A231,IF(AF$2=$A231,($B231/$B$224)*$B$221,IF(AF$2<=$A231+$B$224-1,$B231/$B$224,$B231-SUM($C231:AE231))),0))","v":0},0]
[2029,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A232,IF(C$2=$A232,($B232/$B$224)*$B$221,IF(C$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM(B232:$C232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A232,IF(D$2=$A232,($B232/$B$224)*$B$221,IF(D$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM(C232:$C232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A232,IF(E$2=$A232,($B232/$B$224)*$B$221,IF(E$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:D232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A232,IF(F$2=$A232,($B232/$B$224)*$B$221,IF(F$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:E232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A232,IF(G$2=$A232,($B232/$B$224)*$B$221,IF(G$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:F232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A232,IF(H$2=$A232,($B232/$B$224)*$B$221,IF(H$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:G232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A232,IF(I$2=$A232,($B232/$B$224)*$B$221,IF(I$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:H232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A232,IF(J$2=$A232,($B232/$B$224)*$B$221,IF(J$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:I232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A232,IF(K$2=$A232,($B232/$B$224)*$B$221,IF(K$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:J232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A232,IF(L$2=$A232,($B232/$B$224)*$B$221,IF(L$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:K232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A232,IF(M$2=$A232,($B232/$B$224)*$B$221,IF(M$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:L232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A232,IF(N$2=$A232,($B232/$B$224)*$B$221,IF(N$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:M232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A232,IF(O$2=$A232,($B232/$B$224)*$B$221,IF(O$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:N232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A232,IF(P$2=$A232,($B232/$B$224)*$B$221,IF(P$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:O232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A232,IF(Q$2=$A232,($B232/$B$224)*$B$221,IF(Q$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:P232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A232,IF(R$2=$A232,($B232/$B$224)*$B$221,IF(R$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:Q232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A232,IF(S$2=$A232,($B232/$B$224)*$B$221,IF(S$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:R232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A232,IF(T$2=$A232,($B232/$B$224)*$B$221,IF(T$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:S232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A232,IF(U$2=$A232,($B232/$B$224)*$B$221,IF(U$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:T232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A232,IF(V$2=$A232,($B232/$B$224)*$B$221,IF(V$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:U232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A232,IF(W$2=$A232,($B232/$B$224)*$B$221,IF(W$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:V232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A232,IF(X$2=$A232,($B232/$B$224)*$B$221,IF(X$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:W232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A232,IF(Y$2=$A232,($B232/$B$224)*$B$221,IF(Y$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:X232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A232,IF(Z$2=$A232,($B232/$B$224)*$B$221,IF(Z$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:Y232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A232,IF(AA$2=$A232,($B232/$B$224)*$B$221,IF(AA$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:Z232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A232,IF(AB$2=$A232,($B232/$B$224)*$B$221,IF(AB$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:AA232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A232,IF(AC$2=$A232,($B232/$B$224)*$B$221,IF(AC$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:AB232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A232,IF(AD$2=$A232,($B232/$B$224)*$B$221,IF(AD$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:AC232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A232,IF(AE$2=$A232,($B232/$B$224)*$B$221,IF(AE$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:AD232))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A232,IF(AF$2=$A232,($B232/$B$224)*$B$221,IF(AF$2<=$A232+$B$224-1,$B232/$B$224,$B232-SUM($C232:AE232))),0))","v":0},0]
[2030,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A233,IF(C$2=$A233,($B233/$B$224)*$B$221,IF(C$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM(B233:$C233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A233,IF(D$2=$A233,($B233/$B$224)*$B$221,IF(D$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM(C233:$C233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A233,IF(E$2=$A233,($B233/$B$224)*$B$221,IF(E$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:D233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A233,IF(F$2=$A233,($B233/$B$224)*$B$221,IF(F$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:E233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A233,IF(G$2=$A233,($B233/$B$224)*$B$221,IF(G$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:F233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A233,IF(H$2=$A233,($B233/$B$224)*$B$221,IF(H$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:G233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A233,IF(I$2=$A233,($B233/$B$224)*$B$221,IF(I$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:H233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A233,IF(J$2=$A233,($B233/$B$224)*$B$221,IF(J$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:I233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A233,IF(K$2=$A233,($B233/$B$224)*$B$221,IF(K$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:J233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A233,IF(L$2=$A233,($B233/$B$224)*$B$221,IF(L$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:K233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A233,IF(M$2=$A233,($B233/$B$224)*$B$221,IF(M$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:L233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A233,IF(N$2=$A233,($B233/$B$224)*$B$221,IF(N$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:M233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A233,IF(O$2=$A233,($B233/$B$224)*$B$221,IF(O$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:N233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A233,IF(P$2=$A233,($B233/$B$224)*$B$221,IF(P$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:O233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A233,IF(Q$2=$A233,($B233/$B$224)*$B$221,IF(Q$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:P233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A233,IF(R$2=$A233,($B233/$B$224)*$B$221,IF(R$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:Q233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A233,IF(S$2=$A233,($B233/$B$224)*$B$221,IF(S$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:R233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A233,IF(T$2=$A233,($B233/$B$224)*$B$221,IF(T$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:S233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A233,IF(U$2=$A233,($B233/$B$224)*$B$221,IF(U$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:T233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A233,IF(V$2=$A233,($B233/$B$224)*$B$221,IF(V$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:U233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A233,IF(W$2=$A233,($B233/$B$224)*$B$221,IF(W$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:V233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A233,IF(X$2=$A233,($B233/$B$224)*$B$221,IF(X$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:W233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A233,IF(Y$2=$A233,($B233/$B$224)*$B$221,IF(Y$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:X233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A233,IF(Z$2=$A233,($B233/$B$224)*$B$221,IF(Z$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:Y233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A233,IF(AA$2=$A233,($B233/$B$224)*$B$221,IF(AA$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:Z233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A233,IF(AB$2=$A233,($B233/$B$224)*$B$221,IF(AB$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:AA233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A233,IF(AC$2=$A233,($B233/$B$224)*$B$221,IF(AC$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:AB233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A233,IF(AD$2=$A233,($B233/$B$224)*$B$221,IF(AD$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:AC233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A233,IF(AE$2=$A233,($B233/$B$224)*$B$221,IF(AE$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:AD233))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A233,IF(AF$2=$A233,($B233/$B$224)*$B$221,IF(AF$2<=$A233+$B$224-1,$B233/$B$224,$B233-SUM($C233:AE233))),0))","v":0},0]
[2031,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A234,IF(C$2=$A234,($B234/$B$224)*$B$221,IF(C$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM(B234:$C234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A234,IF(D$2=$A234,($B234/$B$224)*$B$221,IF(D$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM(C234:$C234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A234,IF(E$2=$A234,($B234/$B$224)*$B$221,IF(E$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:D234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A234,IF(F$2=$A234,($B234/$B$224)*$B$221,IF(F$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:E234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A234,IF(G$2=$A234,($B234/$B$224)*$B$221,IF(G$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:F234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A234,IF(H$2=$A234,($B234/$B$224)*$B$221,IF(H$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:G234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A234,IF(I$2=$A234,($B234/$B$224)*$B$221,IF(I$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:H234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A234,IF(J$2=$A234,($B234/$B$224)*$B$221,IF(J$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:I234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A234,IF(K$2=$A234,($B234/$B$224)*$B$221,IF(K$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:J234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A234,IF(L$2=$A234,($B234/$B$224)*$B$221,IF(L$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:K234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A234,IF(M$2=$A234,($B234/$B$224)*$B$221,IF(M$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:L234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A234,IF(N$2=$A234,($B234/$B$224)*$B$221,IF(N$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:M234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A234,IF(O$2=$A234,($B234/$B$224)*$B$221,IF(O$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:N234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A234,IF(P$2=$A234,($B234/$B$224)*$B$221,IF(P$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:O234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A234,IF(Q$2=$A234,($B234/$B$224)*$B$221,IF(Q$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:P234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A234,IF(R$2=$A234,($B234/$B$224)*$B$221,IF(R$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:Q234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A234,IF(S$2=$A234,($B234/$B$224)*$B$221,IF(S$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:R234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A234,IF(T$2=$A234,($B234/$B$224)*$B$221,IF(T$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:S234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A234,IF(U$2=$A234,($B234/$B$224)*$B$221,IF(U$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:T234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A234,IF(V$2=$A234,($B234/$B$224)*$B$221,IF(V$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:U234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A234,IF(W$2=$A234,($B234/$B$224)*$B$221,IF(W$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:V234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A234,IF(X$2=$A234,($B234/$B$224)*$B$221,IF(X$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:W234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A234,IF(Y$2=$A234,($B234/$B$224)*$B$221,IF(Y$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:X234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A234,IF(Z$2=$A234,($B234/$B$224)*$B$221,IF(Z$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:Y234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A234,IF(AA$2=$A234,($B234/$B$224)*$B$221,IF(AA$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:Z234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A234,IF(AB$2=$A234,($B234/$B$224)*$B$221,IF(AB$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:AA234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A234,IF(AC$2=$A234,($B234/$B$224)*$B$221,IF(AC$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:AB234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A234,IF(AD$2=$A234,($B234/$B$224)*$B$221,IF(AD$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:AC234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A234,IF(AE$2=$A234,($B234/$B$224)*$B$221,IF(AE$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:AD234))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A234,IF(AF$2=$A234,($B234/$B$224)*$B$221,IF(AF$2<=$A234+$B$224-1,$B234/$B$224,$B234-SUM($C234:AE234))),0))","v":0},0]
[2032,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A235,IF(C$2=$A235,($B235/$B$224)*$B$221,IF(C$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM(B235:$C235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A235,IF(D$2=$A235,($B235/$B$224)*$B$221,IF(D$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM(C235:$C235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A235,IF(E$2=$A235,($B235/$B$224)*$B$221,IF(E$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:D235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A235,IF(F$2=$A235,($B235/$B$224)*$B$221,IF(F$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:E235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A235,IF(G$2=$A235,($B235/$B$224)*$B$221,IF(G$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:F235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A235,IF(H$2=$A235,($B235/$B$224)*$B$221,IF(H$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:G235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A235,IF(I$2=$A235,($B235/$B$224)*$B$221,IF(I$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:H235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A235,IF(J$2=$A235,($B235/$B$224)*$B$221,IF(J$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:I235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A235,IF(K$2=$A235,($B235/$B$224)*$B$221,IF(K$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:J235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A235,IF(L$2=$A235,($B235/$B$224)*$B$221,IF(L$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:K235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A235,IF(M$2=$A235,($B235/$B$224)*$B$221,IF(M$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:L235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A235,IF(N$2=$A235,($B235/$B$224)*$B$221,IF(N$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:M235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A235,IF(O$2=$A235,($B235/$B$224)*$B$221,IF(O$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:N235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A235,IF(P$2=$A235,($B235/$B$224)*$B$221,IF(P$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:O235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A235,IF(Q$2=$A235,($B235/$B$224)*$B$221,IF(Q$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:P235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A235,IF(R$2=$A235,($B235/$B$224)*$B$221,IF(R$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:Q235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A235,IF(S$2=$A235,($B235/$B$224)*$B$221,IF(S$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:R235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A235,IF(T$2=$A235,($B235/$B$224)*$B$221,IF(T$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:S235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A235,IF(U$2=$A235,($B235/$B$224)*$B$221,IF(U$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:T235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A235,IF(V$2=$A235,($B235/$B$224)*$B$221,IF(V$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:U235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A235,IF(W$2=$A235,($B235/$B$224)*$B$221,IF(W$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:V235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A235,IF(X$2=$A235,($B235/$B$224)*$B$221,IF(X$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:W235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A235,IF(Y$2=$A235,($B235/$B$224)*$B$221,IF(Y$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:X235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A235,IF(Z$2=$A235,($B235/$B$224)*$B$221,IF(Z$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:Y235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A235,IF(AA$2=$A235,($B235/$B$224)*$B$221,IF(AA$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:Z235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A235,IF(AB$2=$A235,($B235/$B$224)*$B$221,IF(AB$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:AA235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A235,IF(AC$2=$A235,($B235/$B$224)*$B$221,IF(AC$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:AB235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A235,IF(AD$2=$A235,($B235/$B$224)*$B$221,IF(AD$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:AC235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A235,IF(AE$2=$A235,($B235/$B$224)*$B$221,IF(AE$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:AD235))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A235,IF(AF$2=$A235,($B235/$B$224)*$B$221,IF(AF$2<=$A235+$B$224-1,$B235/$B$224,$B235-SUM($C235:AE235))),0))","v":0},0]
[2033,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A236,IF(C$2=$A236,($B236/$B$224)*$B$221,IF(C$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM(B236:$C236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A236,IF(D$2=$A236,($B236/$B$224)*$B$221,IF(D$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM(C236:$C236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A236,IF(E$2=$A236,($B236/$B$224)*$B$221,IF(E$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:D236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A236,IF(F$2=$A236,($B236/$B$224)*$B$221,IF(F$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:E236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A236,IF(G$2=$A236,($B236/$B$224)*$B$221,IF(G$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:F236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A236,IF(H$2=$A236,($B236/$B$224)*$B$221,IF(H$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:G236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A236,IF(I$2=$A236,($B236/$B$224)*$B$221,IF(I$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:H236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A236,IF(J$2=$A236,($B236/$B$224)*$B$221,IF(J$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:I236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A236,IF(K$2=$A236,($B236/$B$224)*$B$221,IF(K$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:J236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A236,IF(L$2=$A236,($B236/$B$224)*$B$221,IF(L$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:K236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A236,IF(M$2=$A236,($B236/$B$224)*$B$221,IF(M$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:L236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A236,IF(N$2=$A236,($B236/$B$224)*$B$221,IF(N$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:M236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A236,IF(O$2=$A236,($B236/$B$224)*$B$221,IF(O$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:N236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A236,IF(P$2=$A236,($B236/$B$224)*$B$221,IF(P$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:O236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A236,IF(Q$2=$A236,($B236/$B$224)*$B$221,IF(Q$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:P236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A236,IF(R$2=$A236,($B236/$B$224)*$B$221,IF(R$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:Q236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A236,IF(S$2=$A236,($B236/$B$224)*$B$221,IF(S$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:R236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A236,IF(T$2=$A236,($B236/$B$224)*$B$221,IF(T$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:S236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A236,IF(U$2=$A236,($B236/$B$224)*$B$221,IF(U$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:T236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A236,IF(V$2=$A236,($B236/$B$224)*$B$221,IF(V$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:U236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A236,IF(W$2=$A236,($B236/$B$224)*$B$221,IF(W$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:V236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A236,IF(X$2=$A236,($B236/$B$224)*$B$221,IF(X$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:W236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A236,IF(Y$2=$A236,($B236/$B$224)*$B$221,IF(Y$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:X236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A236,IF(Z$2=$A236,($B236/$B$224)*$B$221,IF(Z$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:Y236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A236,IF(AA$2=$A236,($B236/$B$224)*$B$221,IF(AA$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:Z236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A236,IF(AB$2=$A236,($B236/$B$224)*$B$221,IF(AB$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:AA236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A236,IF(AC$2=$A236,($B236/$B$224)*$B$221,IF(AC$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:AB236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A236,IF(AD$2=$A236,($B236/$B$224)*$B$221,IF(AD$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:AC236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A236,IF(AE$2=$A236,($B236/$B$224)*$B$221,IF(AE$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:AD236))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A236,IF(AF$2=$A236,($B236/$B$224)*$B$221,IF(AF$2<=$A236+$B$224-1,$B236/$B$224,$B236-SUM($C236:AE236))),0))","v":0},0]
[2034,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A237,IF(C$2=$A237,($B237/$B$224)*$B$221,IF(C$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM(B237:$C237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A237,IF(D$2=$A237,($B237/$B$224)*$B$221,IF(D$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM(C237:$C237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A237,IF(E$2=$A237,($B237/$B$224)*$B$221,IF(E$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:D237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A237,IF(F$2=$A237,($B237/$B$224)*$B$221,IF(F$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:E237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A237,IF(G$2=$A237,($B237/$B$224)*$B$221,IF(G$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:F237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A237,IF(H$2=$A237,($B237/$B$224)*$B$221,IF(H$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:G237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A237,IF(I$2=$A237,($B237/$B$224)*$B$221,IF(I$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:H237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A237,IF(J$2=$A237,($B237/$B$224)*$B$221,IF(J$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:I237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A237,IF(K$2=$A237,($B237/$B$224)*$B$221,IF(K$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:J237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A237,IF(L$2=$A237,($B237/$B$224)*$B$221,IF(L$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:K237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A237,IF(M$2=$A237,($B237/$B$224)*$B$221,IF(M$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:L237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A237,IF(N$2=$A237,($B237/$B$224)*$B$221,IF(N$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:M237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A237,IF(O$2=$A237,($B237/$B$224)*$B$221,IF(O$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:N237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A237,IF(P$2=$A237,($B237/$B$224)*$B$221,IF(P$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:O237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A237,IF(Q$2=$A237,($B237/$B$224)*$B$221,IF(Q$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:P237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A237,IF(R$2=$A237,($B237/$B$224)*$B$221,IF(R$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:Q237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A237,IF(S$2=$A237,($B237/$B$224)*$B$221,IF(S$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:R237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A237,IF(T$2=$A237,($B237/$B$224)*$B$221,IF(T$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:S237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A237,IF(U$2=$A237,($B237/$B$224)*$B$221,IF(U$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:T237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A237,IF(V$2=$A237,($B237/$B$224)*$B$221,IF(V$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:U237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A237,IF(W$2=$A237,($B237/$B$224)*$B$221,IF(W$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:V237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A237,IF(X$2=$A237,($B237/$B$224)*$B$221,IF(X$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:W237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A237,IF(Y$2=$A237,($B237/$B$224)*$B$221,IF(Y$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:X237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A237,IF(Z$2=$A237,($B237/$B$224)*$B$221,IF(Z$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:Y237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A237,IF(AA$2=$A237,($B237/$B$224)*$B$221,IF(AA$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:Z237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A237,IF(AB$2=$A237,($B237/$B$224)*$B$221,IF(AB$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:AA237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A237,IF(AC$2=$A237,($B237/$B$224)*$B$221,IF(AC$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:AB237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A237,IF(AD$2=$A237,($B237/$B$224)*$B$221,IF(AD$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:AC237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A237,IF(AE$2=$A237,($B237/$B$224)*$B$221,IF(AE$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:AD237))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A237,IF(AF$2=$A237,($B237/$B$224)*$B$221,IF(AF$2<=$A237+$B$224-1,$B237/$B$224,$B237-SUM($C237:AE237))),0))","v":0},0]
[2035,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A238,IF(C$2=$A238,($B238/$B$224)*$B$221,IF(C$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM(B238:$C238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A238,IF(D$2=$A238,($B238/$B$224)*$B$221,IF(D$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM(C238:$C238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A238,IF(E$2=$A238,($B238/$B$224)*$B$221,IF(E$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:D238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A238,IF(F$2=$A238,($B238/$B$224)*$B$221,IF(F$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:E238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A238,IF(G$2=$A238,($B238/$B$224)*$B$221,IF(G$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:F238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A238,IF(H$2=$A238,($B238/$B$224)*$B$221,IF(H$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:G238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A238,IF(I$2=$A238,($B238/$B$224)*$B$221,IF(I$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:H238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A238,IF(J$2=$A238,($B238/$B$224)*$B$221,IF(J$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:I238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A238,IF(K$2=$A238,($B238/$B$224)*$B$221,IF(K$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:J238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A238,IF(L$2=$A238,($B238/$B$224)*$B$221,IF(L$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:K238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A238,IF(M$2=$A238,($B238/$B$224)*$B$221,IF(M$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:L238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A238,IF(N$2=$A238,($B238/$B$224)*$B$221,IF(N$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:M238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A238,IF(O$2=$A238,($B238/$B$224)*$B$221,IF(O$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:N238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A238,IF(P$2=$A238,($B238/$B$224)*$B$221,IF(P$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:O238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A238,IF(Q$2=$A238,($B238/$B$224)*$B$221,IF(Q$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:P238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A238,IF(R$2=$A238,($B238/$B$224)*$B$221,IF(R$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:Q238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A238,IF(S$2=$A238,($B238/$B$224)*$B$221,IF(S$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:R238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A238,IF(T$2=$A238,($B238/$B$224)*$B$221,IF(T$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:S238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A238,IF(U$2=$A238,($B238/$B$224)*$B$221,IF(U$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:T238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A238,IF(V$2=$A238,($B238/$B$224)*$B$221,IF(V$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:U238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A238,IF(W$2=$A238,($B238/$B$224)*$B$221,IF(W$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:V238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A238,IF(X$2=$A238,($B238/$B$224)*$B$221,IF(X$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:W238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A238,IF(Y$2=$A238,($B238/$B$224)*$B$221,IF(Y$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:X238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A238,IF(Z$2=$A238,($B238/$B$224)*$B$221,IF(Z$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:Y238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A238,IF(AA$2=$A238,($B238/$B$224)*$B$221,IF(AA$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:Z238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A238,IF(AB$2=$A238,($B238/$B$224)*$B$221,IF(AB$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:AA238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A238,IF(AC$2=$A238,($B238/$B$224)*$B$221,IF(AC$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:AB238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A238,IF(AD$2=$A238,($B238/$B$224)*$B$221,IF(AD$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:AC238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A238,IF(AE$2=$A238,($B238/$B$224)*$B$221,IF(AE$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:AD238))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A238,IF(AF$2=$A238,($B238/$B$224)*$B$221,IF(AF$2<=$A238+$B$224-1,$B238/$B$224,$B238-SUM($C238:AE238))),0))","v":0},0]
[2036,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A239,IF(C$2=$A239,($B239/$B$224)*$B$221,IF(C$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM(B239:$C239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A239,IF(D$2=$A239,($B239/$B$224)*$B$221,IF(D$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM(C239:$C239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A239,IF(E$2=$A239,($B239/$B$224)*$B$221,IF(E$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:D239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A239,IF(F$2=$A239,($B239/$B$224)*$B$221,IF(F$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:E239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A239,IF(G$2=$A239,($B239/$B$224)*$B$221,IF(G$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:F239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A239,IF(H$2=$A239,($B239/$B$224)*$B$221,IF(H$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:G239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A239,IF(I$2=$A239,($B239/$B$224)*$B$221,IF(I$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:H239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A239,IF(J$2=$A239,($B239/$B$224)*$B$221,IF(J$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:I239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A239,IF(K$2=$A239,($B239/$B$224)*$B$221,IF(K$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:J239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A239,IF(L$2=$A239,($B239/$B$224)*$B$221,IF(L$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:K239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A239,IF(M$2=$A239,($B239/$B$224)*$B$221,IF(M$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:L239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A239,IF(N$2=$A239,($B239/$B$224)*$B$221,IF(N$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:M239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A239,IF(O$2=$A239,($B239/$B$224)*$B$221,IF(O$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:N239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A239,IF(P$2=$A239,($B239/$B$224)*$B$221,IF(P$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:O239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A239,IF(Q$2=$A239,($B239/$B$224)*$B$221,IF(Q$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:P239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A239,IF(R$2=$A239,($B239/$B$224)*$B$221,IF(R$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:Q239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A239,IF(S$2=$A239,($B239/$B$224)*$B$221,IF(S$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:R239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A239,IF(T$2=$A239,($B239/$B$224)*$B$221,IF(T$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:S239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A239,IF(U$2=$A239,($B239/$B$224)*$B$221,IF(U$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:T239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A239,IF(V$2=$A239,($B239/$B$224)*$B$221,IF(V$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:U239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A239,IF(W$2=$A239,($B239/$B$224)*$B$221,IF(W$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:V239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A239,IF(X$2=$A239,($B239/$B$224)*$B$221,IF(X$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:W239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A239,IF(Y$2=$A239,($B239/$B$224)*$B$221,IF(Y$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:X239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A239,IF(Z$2=$A239,($B239/$B$224)*$B$221,IF(Z$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:Y239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A239,IF(AA$2=$A239,($B239/$B$224)*$B$221,IF(AA$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:Z239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A239,IF(AB$2=$A239,($B239/$B$224)*$B$221,IF(AB$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:AA239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A239,IF(AC$2=$A239,($B239/$B$224)*$B$221,IF(AC$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:AB239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A239,IF(AD$2=$A239,($B239/$B$224)*$B$221,IF(AD$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:AC239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A239,IF(AE$2=$A239,($B239/$B$224)*$B$221,IF(AE$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:AD239))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A239,IF(AF$2=$A239,($B239/$B$224)*$B$221,IF(AF$2<=$A239+$B$224-1,$B239/$B$224,$B239-SUM($C239:AE239))),0))","v":0},0]
[2037,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A240,IF(C$2=$A240,($B240/$B$224)*$B$221,IF(C$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM(B240:$C240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A240,IF(D$2=$A240,($B240/$B$224)*$B$221,IF(D$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM(C240:$C240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A240,IF(E$2=$A240,($B240/$B$224)*$B$221,IF(E$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:D240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A240,IF(F$2=$A240,($B240/$B$224)*$B$221,IF(F$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:E240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A240,IF(G$2=$A240,($B240/$B$224)*$B$221,IF(G$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:F240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A240,IF(H$2=$A240,($B240/$B$224)*$B$221,IF(H$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:G240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A240,IF(I$2=$A240,($B240/$B$224)*$B$221,IF(I$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:H240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A240,IF(J$2=$A240,($B240/$B$224)*$B$221,IF(J$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:I240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A240,IF(K$2=$A240,($B240/$B$224)*$B$221,IF(K$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:J240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A240,IF(L$2=$A240,($B240/$B$224)*$B$221,IF(L$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:K240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A240,IF(M$2=$A240,($B240/$B$224)*$B$221,IF(M$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:L240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A240,IF(N$2=$A240,($B240/$B$224)*$B$221,IF(N$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:M240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A240,IF(O$2=$A240,($B240/$B$224)*$B$221,IF(O$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:N240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A240,IF(P$2=$A240,($B240/$B$224)*$B$221,IF(P$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:O240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A240,IF(Q$2=$A240,($B240/$B$224)*$B$221,IF(Q$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:P240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A240,IF(R$2=$A240,($B240/$B$224)*$B$221,IF(R$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:Q240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A240,IF(S$2=$A240,($B240/$B$224)*$B$221,IF(S$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:R240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A240,IF(T$2=$A240,($B240/$B$224)*$B$221,IF(T$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:S240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A240,IF(U$2=$A240,($B240/$B$224)*$B$221,IF(U$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:T240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A240,IF(V$2=$A240,($B240/$B$224)*$B$221,IF(V$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:U240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A240,IF(W$2=$A240,($B240/$B$224)*$B$221,IF(W$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:V240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A240,IF(X$2=$A240,($B240/$B$224)*$B$221,IF(X$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:W240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A240,IF(Y$2=$A240,($B240/$B$224)*$B$221,IF(Y$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:X240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A240,IF(Z$2=$A240,($B240/$B$224)*$B$221,IF(Z$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:Y240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A240,IF(AA$2=$A240,($B240/$B$224)*$B$221,IF(AA$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:Z240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A240,IF(AB$2=$A240,($B240/$B$224)*$B$221,IF(AB$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:AA240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A240,IF(AC$2=$A240,($B240/$B$224)*$B$221,IF(AC$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:AB240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A240,IF(AD$2=$A240,($B240/$B$224)*$B$221,IF(AD$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:AC240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A240,IF(AE$2=$A240,($B240/$B$224)*$B$221,IF(AE$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:AD240))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A240,IF(AF$2=$A240,($B240/$B$224)*$B$221,IF(AF$2<=$A240+$B$224-1,$B240/$B$224,$B240-SUM($C240:AE240))),0))","v":0},0]
[2038,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A241,IF(C$2=$A241,($B241/$B$224)*$B$221,IF(C$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM(B241:$C241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A241,IF(D$2=$A241,($B241/$B$224)*$B$221,IF(D$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM(C241:$C241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A241,IF(E$2=$A241,($B241/$B$224)*$B$221,IF(E$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:D241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A241,IF(F$2=$A241,($B241/$B$224)*$B$221,IF(F$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:E241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A241,IF(G$2=$A241,($B241/$B$224)*$B$221,IF(G$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:F241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A241,IF(H$2=$A241,($B241/$B$224)*$B$221,IF(H$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:G241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A241,IF(I$2=$A241,($B241/$B$224)*$B$221,IF(I$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:H241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A241,IF(J$2=$A241,($B241/$B$224)*$B$221,IF(J$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:I241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A241,IF(K$2=$A241,($B241/$B$224)*$B$221,IF(K$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:J241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A241,IF(L$2=$A241,($B241/$B$224)*$B$221,IF(L$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:K241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A241,IF(M$2=$A241,($B241/$B$224)*$B$221,IF(M$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:L241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A241,IF(N$2=$A241,($B241/$B$224)*$B$221,IF(N$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:M241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A241,IF(O$2=$A241,($B241/$B$224)*$B$221,IF(O$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:N241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A241,IF(P$2=$A241,($B241/$B$224)*$B$221,IF(P$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:O241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A241,IF(Q$2=$A241,($B241/$B$224)*$B$221,IF(Q$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:P241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A241,IF(R$2=$A241,($B241/$B$224)*$B$221,IF(R$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:Q241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A241,IF(S$2=$A241,($B241/$B$224)*$B$221,IF(S$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:R241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A241,IF(T$2=$A241,($B241/$B$224)*$B$221,IF(T$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:S241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A241,IF(U$2=$A241,($B241/$B$224)*$B$221,IF(U$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:T241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A241,IF(V$2=$A241,($B241/$B$224)*$B$221,IF(V$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:U241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A241,IF(W$2=$A241,($B241/$B$224)*$B$221,IF(W$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:V241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A241,IF(X$2=$A241,($B241/$B$224)*$B$221,IF(X$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:W241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A241,IF(Y$2=$A241,($B241/$B$224)*$B$221,IF(Y$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:X241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A241,IF(Z$2=$A241,($B241/$B$224)*$B$221,IF(Z$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:Y241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A241,IF(AA$2=$A241,($B241/$B$224)*$B$221,IF(AA$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:Z241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A241,IF(AB$2=$A241,($B241/$B$224)*$B$221,IF(AB$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:AA241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A241,IF(AC$2=$A241,($B241/$B$224)*$B$221,IF(AC$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:AB241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A241,IF(AD$2=$A241,($B241/$B$224)*$B$221,IF(AD$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:AC241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A241,IF(AE$2=$A241,($B241/$B$224)*$B$221,IF(AE$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:AD241))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A241,IF(AF$2=$A241,($B241/$B$224)*$B$221,IF(AF$2<=$A241+$B$224-1,$B241/$B$224,$B241-SUM($C241:AE241))),0))","v":0},0]
[2039,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A242,IF(C$2=$A242,($B242/$B$224)*$B$221,IF(C$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM(B242:$C242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A242,IF(D$2=$A242,($B242/$B$224)*$B$221,IF(D$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM(C242:$C242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A242,IF(E$2=$A242,($B242/$B$224)*$B$221,IF(E$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:D242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A242,IF(F$2=$A242,($B242/$B$224)*$B$221,IF(F$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:E242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A242,IF(G$2=$A242,($B242/$B$224)*$B$221,IF(G$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:F242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A242,IF(H$2=$A242,($B242/$B$224)*$B$221,IF(H$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:G242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A242,IF(I$2=$A242,($B242/$B$224)*$B$221,IF(I$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:H242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A242,IF(J$2=$A242,($B242/$B$224)*$B$221,IF(J$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:I242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A242,IF(K$2=$A242,($B242/$B$224)*$B$221,IF(K$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:J242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A242,IF(L$2=$A242,($B242/$B$224)*$B$221,IF(L$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:K242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A242,IF(M$2=$A242,($B242/$B$224)*$B$221,IF(M$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:L242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A242,IF(N$2=$A242,($B242/$B$224)*$B$221,IF(N$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:M242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A242,IF(O$2=$A242,($B242/$B$224)*$B$221,IF(O$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:N242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A242,IF(P$2=$A242,($B242/$B$224)*$B$221,IF(P$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:O242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A242,IF(Q$2=$A242,($B242/$B$224)*$B$221,IF(Q$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:P242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A242,IF(R$2=$A242,($B242/$B$224)*$B$221,IF(R$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:Q242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A242,IF(S$2=$A242,($B242/$B$224)*$B$221,IF(S$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:R242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A242,IF(T$2=$A242,($B242/$B$224)*$B$221,IF(T$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:S242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A242,IF(U$2=$A242,($B242/$B$224)*$B$221,IF(U$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:T242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A242,IF(V$2=$A242,($B242/$B$224)*$B$221,IF(V$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:U242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A242,IF(W$2=$A242,($B242/$B$224)*$B$221,IF(W$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:V242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A242,IF(X$2=$A242,($B242/$B$224)*$B$221,IF(X$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:W242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A242,IF(Y$2=$A242,($B242/$B$224)*$B$221,IF(Y$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:X242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A242,IF(Z$2=$A242,($B242/$B$224)*$B$221,IF(Z$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:Y242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A242,IF(AA$2=$A242,($B242/$B$224)*$B$221,IF(AA$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:Z242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A242,IF(AB$2=$A242,($B242/$B$224)*$B$221,IF(AB$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:AA242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A242,IF(AC$2=$A242,($B242/$B$224)*$B$221,IF(AC$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:AB242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A242,IF(AD$2=$A242,($B242/$B$224)*$B$221,IF(AD$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:AC242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A242,IF(AE$2=$A242,($B242/$B$224)*$B$221,IF(AE$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:AD242))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A242,IF(AF$2=$A242,($B242/$B$224)*$B$221,IF(AF$2<=$A242+$B$224-1,$B242/$B$224,$B242-SUM($C242:AE242))),0))","v":0},0]
[2040,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A243,IF(C$2=$A243,($B243/$B$224)*$B$221,IF(C$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM(B243:$C243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A243,IF(D$2=$A243,($B243/$B$224)*$B$221,IF(D$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM(C243:$C243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A243,IF(E$2=$A243,($B243/$B$224)*$B$221,IF(E$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:D243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A243,IF(F$2=$A243,($B243/$B$224)*$B$221,IF(F$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:E243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A243,IF(G$2=$A243,($B243/$B$224)*$B$221,IF(G$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:F243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A243,IF(H$2=$A243,($B243/$B$224)*$B$221,IF(H$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:G243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A243,IF(I$2=$A243,($B243/$B$224)*$B$221,IF(I$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:H243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A243,IF(J$2=$A243,($B243/$B$224)*$B$221,IF(J$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:I243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A243,IF(K$2=$A243,($B243/$B$224)*$B$221,IF(K$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:J243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A243,IF(L$2=$A243,($B243/$B$224)*$B$221,IF(L$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:K243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A243,IF(M$2=$A243,($B243/$B$224)*$B$221,IF(M$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:L243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A243,IF(N$2=$A243,($B243/$B$224)*$B$221,IF(N$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:M243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A243,IF(O$2=$A243,($B243/$B$224)*$B$221,IF(O$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:N243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A243,IF(P$2=$A243,($B243/$B$224)*$B$221,IF(P$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:O243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A243,IF(Q$2=$A243,($B243/$B$224)*$B$221,IF(Q$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:P243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A243,IF(R$2=$A243,($B243/$B$224)*$B$221,IF(R$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:Q243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A243,IF(S$2=$A243,($B243/$B$224)*$B$221,IF(S$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:R243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A243,IF(T$2=$A243,($B243/$B$224)*$B$221,IF(T$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:S243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A243,IF(U$2=$A243,($B243/$B$224)*$B$221,IF(U$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:T243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A243,IF(V$2=$A243,($B243/$B$224)*$B$221,IF(V$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:U243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A243,IF(W$2=$A243,($B243/$B$224)*$B$221,IF(W$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:V243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A243,IF(X$2=$A243,($B243/$B$224)*$B$221,IF(X$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:W243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A243,IF(Y$2=$A243,($B243/$B$224)*$B$221,IF(Y$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:X243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A243,IF(Z$2=$A243,($B243/$B$224)*$B$221,IF(Z$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:Y243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A243,IF(AA$2=$A243,($B243/$B$224)*$B$221,IF(AA$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:Z243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A243,IF(AB$2=$A243,($B243/$B$224)*$B$221,IF(AB$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:AA243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A243,IF(AC$2=$A243,($B243/$B$224)*$B$221,IF(AC$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:AB243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A243,IF(AD$2=$A243,($B243/$B$224)*$B$221,IF(AD$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:AC243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A243,IF(AE$2=$A243,($B243/$B$224)*$B$221,IF(AE$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:AD243))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A243,IF(AF$2=$A243,($B243/$B$224)*$B$221,IF(AF$2<=$A243+$B$224-1,$B243/$B$224,$B243-SUM($C243:AE243))),0))","v":0},0]
[2041,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A244,IF(C$2=$A244,($B244/$B$224)*$B$221,IF(C$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM(B244:$C244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A244,IF(D$2=$A244,($B244/$B$224)*$B$221,IF(D$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM(C244:$C244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A244,IF(E$2=$A244,($B244/$B$224)*$B$221,IF(E$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:D244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A244,IF(F$2=$A244,($B244/$B$224)*$B$221,IF(F$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:E244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A244,IF(G$2=$A244,($B244/$B$224)*$B$221,IF(G$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:F244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A244,IF(H$2=$A244,($B244/$B$224)*$B$221,IF(H$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:G244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A244,IF(I$2=$A244,($B244/$B$224)*$B$221,IF(I$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:H244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A244,IF(J$2=$A244,($B244/$B$224)*$B$221,IF(J$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:I244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A244,IF(K$2=$A244,($B244/$B$224)*$B$221,IF(K$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:J244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A244,IF(L$2=$A244,($B244/$B$224)*$B$221,IF(L$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:K244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A244,IF(M$2=$A244,($B244/$B$224)*$B$221,IF(M$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:L244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A244,IF(N$2=$A244,($B244/$B$224)*$B$221,IF(N$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:M244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A244,IF(O$2=$A244,($B244/$B$224)*$B$221,IF(O$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:N244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A244,IF(P$2=$A244,($B244/$B$224)*$B$221,IF(P$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:O244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A244,IF(Q$2=$A244,($B244/$B$224)*$B$221,IF(Q$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:P244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A244,IF(R$2=$A244,($B244/$B$224)*$B$221,IF(R$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:Q244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A244,IF(S$2=$A244,($B244/$B$224)*$B$221,IF(S$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:R244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A244,IF(T$2=$A244,($B244/$B$224)*$B$221,IF(T$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:S244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A244,IF(U$2=$A244,($B244/$B$224)*$B$221,IF(U$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:T244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A244,IF(V$2=$A244,($B244/$B$224)*$B$221,IF(V$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:U244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A244,IF(W$2=$A244,($B244/$B$224)*$B$221,IF(W$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:V244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A244,IF(X$2=$A244,($B244/$B$224)*$B$221,IF(X$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:W244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A244,IF(Y$2=$A244,($B244/$B$224)*$B$221,IF(Y$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:X244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A244,IF(Z$2=$A244,($B244/$B$224)*$B$221,IF(Z$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:Y244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A244,IF(AA$2=$A244,($B244/$B$224)*$B$221,IF(AA$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:Z244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A244,IF(AB$2=$A244,($B244/$B$224)*$B$221,IF(AB$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:AA244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A244,IF(AC$2=$A244,($B244/$B$224)*$B$221,IF(AC$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:AB244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A244,IF(AD$2=$A244,($B244/$B$224)*$B$221,IF(AD$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:AC244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A244,IF(AE$2=$A244,($B244/$B$224)*$B$221,IF(AE$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:AD244))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A244,IF(AF$2=$A244,($B244/$B$224)*$B$221,IF(AF$2<=$A244+$B$224-1,$B244/$B$224,$B244-SUM($C244:AE244))),0))","v":0},0]
[2042,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A245,IF(C$2=$A245,($B245/$B$224)*$B$221,IF(C$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM(B245:$C245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A245,IF(D$2=$A245,($B245/$B$224)*$B$221,IF(D$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM(C245:$C245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A245,IF(E$2=$A245,($B245/$B$224)*$B$221,IF(E$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:D245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A245,IF(F$2=$A245,($B245/$B$224)*$B$221,IF(F$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:E245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A245,IF(G$2=$A245,($B245/$B$224)*$B$221,IF(G$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:F245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A245,IF(H$2=$A245,($B245/$B$224)*$B$221,IF(H$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:G245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A245,IF(I$2=$A245,($B245/$B$224)*$B$221,IF(I$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:H245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A245,IF(J$2=$A245,($B245/$B$224)*$B$221,IF(J$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:I245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A245,IF(K$2=$A245,($B245/$B$224)*$B$221,IF(K$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:J245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A245,IF(L$2=$A245,($B245/$B$224)*$B$221,IF(L$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:K245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A245,IF(M$2=$A245,($B245/$B$224)*$B$221,IF(M$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:L245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A245,IF(N$2=$A245,($B245/$B$224)*$B$221,IF(N$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:M245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A245,IF(O$2=$A245,($B245/$B$224)*$B$221,IF(O$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:N245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A245,IF(P$2=$A245,($B245/$B$224)*$B$221,IF(P$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:O245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A245,IF(Q$2=$A245,($B245/$B$224)*$B$221,IF(Q$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:P245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A245,IF(R$2=$A245,($B245/$B$224)*$B$221,IF(R$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:Q245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A245,IF(S$2=$A245,($B245/$B$224)*$B$221,IF(S$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:R245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A245,IF(T$2=$A245,($B245/$B$224)*$B$221,IF(T$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:S245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A245,IF(U$2=$A245,($B245/$B$224)*$B$221,IF(U$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:T245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A245,IF(V$2=$A245,($B245/$B$224)*$B$221,IF(V$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:U245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A245,IF(W$2=$A245,($B245/$B$224)*$B$221,IF(W$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:V245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A245,IF(X$2=$A245,($B245/$B$224)*$B$221,IF(X$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:W245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A245,IF(Y$2=$A245,($B245/$B$224)*$B$221,IF(Y$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:X245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A245,IF(Z$2=$A245,($B245/$B$224)*$B$221,IF(Z$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:Y245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A245,IF(AA$2=$A245,($B245/$B$224)*$B$221,IF(AA$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:Z245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A245,IF(AB$2=$A245,($B245/$B$224)*$B$221,IF(AB$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:AA245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A245,IF(AC$2=$A245,($B245/$B$224)*$B$221,IF(AC$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:AB245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A245,IF(AD$2=$A245,($B245/$B$224)*$B$221,IF(AD$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:AC245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A245,IF(AE$2=$A245,($B245/$B$224)*$B$221,IF(AE$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:AD245))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A245,IF(AF$2=$A245,($B245/$B$224)*$B$221,IF(AF$2<=$A245+$B$224-1,$B245/$B$224,$B245-SUM($C245:AE245))),0))","v":0},0]
[2043,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A246,IF(C$2=$A246,($B246/$B$224)*$B$221,IF(C$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM(B246:$C246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A246,IF(D$2=$A246,($B246/$B$224)*$B$221,IF(D$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM(C246:$C246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A246,IF(E$2=$A246,($B246/$B$224)*$B$221,IF(E$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:D246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A246,IF(F$2=$A246,($B246/$B$224)*$B$221,IF(F$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:E246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A246,IF(G$2=$A246,($B246/$B$224)*$B$221,IF(G$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:F246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A246,IF(H$2=$A246,($B246/$B$224)*$B$221,IF(H$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:G246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A246,IF(I$2=$A246,($B246/$B$224)*$B$221,IF(I$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:H246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A246,IF(J$2=$A246,($B246/$B$224)*$B$221,IF(J$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:I246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A246,IF(K$2=$A246,($B246/$B$224)*$B$221,IF(K$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:J246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A246,IF(L$2=$A246,($B246/$B$224)*$B$221,IF(L$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:K246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A246,IF(M$2=$A246,($B246/$B$224)*$B$221,IF(M$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:L246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A246,IF(N$2=$A246,($B246/$B$224)*$B$221,IF(N$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:M246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A246,IF(O$2=$A246,($B246/$B$224)*$B$221,IF(O$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:N246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A246,IF(P$2=$A246,($B246/$B$224)*$B$221,IF(P$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:O246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A246,IF(Q$2=$A246,($B246/$B$224)*$B$221,IF(Q$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:P246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A246,IF(R$2=$A246,($B246/$B$224)*$B$221,IF(R$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:Q246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A246,IF(S$2=$A246,($B246/$B$224)*$B$221,IF(S$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:R246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A246,IF(T$2=$A246,($B246/$B$224)*$B$221,IF(T$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:S246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A246,IF(U$2=$A246,($B246/$B$224)*$B$221,IF(U$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:T246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A246,IF(V$2=$A246,($B246/$B$224)*$B$221,IF(V$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:U246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A246,IF(W$2=$A246,($B246/$B$224)*$B$221,IF(W$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:V246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A246,IF(X$2=$A246,($B246/$B$224)*$B$221,IF(X$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:W246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A246,IF(Y$2=$A246,($B246/$B$224)*$B$221,IF(Y$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:X246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A246,IF(Z$2=$A246,($B246/$B$224)*$B$221,IF(Z$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:Y246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A246,IF(AA$2=$A246,($B246/$B$224)*$B$221,IF(AA$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:Z246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A246,IF(AB$2=$A246,($B246/$B$224)*$B$221,IF(AB$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:AA246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A246,IF(AC$2=$A246,($B246/$B$224)*$B$221,IF(AC$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:AB246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A246,IF(AD$2=$A246,($B246/$B$224)*$B$221,IF(AD$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:AC246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A246,IF(AE$2=$A246,($B246/$B$224)*$B$221,IF(AE$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:AD246))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A246,IF(AF$2=$A246,($B246/$B$224)*$B$221,IF(AF$2<=$A246+$B$224-1,$B246/$B$224,$B246-SUM($C246:AE246))),0))","v":0},0]
[2044,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A247,IF(C$2=$A247,($B247/$B$224)*$B$221,IF(C$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM(B247:$C247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A247,IF(D$2=$A247,($B247/$B$224)*$B$221,IF(D$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM(C247:$C247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A247,IF(E$2=$A247,($B247/$B$224)*$B$221,IF(E$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:D247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A247,IF(F$2=$A247,($B247/$B$224)*$B$221,IF(F$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:E247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A247,IF(G$2=$A247,($B247/$B$224)*$B$221,IF(G$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:F247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A247,IF(H$2=$A247,($B247/$B$224)*$B$221,IF(H$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:G247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A247,IF(I$2=$A247,($B247/$B$224)*$B$221,IF(I$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:H247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A247,IF(J$2=$A247,($B247/$B$224)*$B$221,IF(J$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:I247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A247,IF(K$2=$A247,($B247/$B$224)*$B$221,IF(K$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:J247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A247,IF(L$2=$A247,($B247/$B$224)*$B$221,IF(L$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:K247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A247,IF(M$2=$A247,($B247/$B$224)*$B$221,IF(M$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:L247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A247,IF(N$2=$A247,($B247/$B$224)*$B$221,IF(N$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:M247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A247,IF(O$2=$A247,($B247/$B$224)*$B$221,IF(O$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:N247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A247,IF(P$2=$A247,($B247/$B$224)*$B$221,IF(P$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:O247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A247,IF(Q$2=$A247,($B247/$B$224)*$B$221,IF(Q$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:P247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A247,IF(R$2=$A247,($B247/$B$224)*$B$221,IF(R$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:Q247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A247,IF(S$2=$A247,($B247/$B$224)*$B$221,IF(S$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:R247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A247,IF(T$2=$A247,($B247/$B$224)*$B$221,IF(T$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:S247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A247,IF(U$2=$A247,($B247/$B$224)*$B$221,IF(U$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:T247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A247,IF(V$2=$A247,($B247/$B$224)*$B$221,IF(V$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:U247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A247,IF(W$2=$A247,($B247/$B$224)*$B$221,IF(W$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:V247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A247,IF(X$2=$A247,($B247/$B$224)*$B$221,IF(X$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:W247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A247,IF(Y$2=$A247,($B247/$B$224)*$B$221,IF(Y$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:X247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A247,IF(Z$2=$A247,($B247/$B$224)*$B$221,IF(Z$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:Y247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A247,IF(AA$2=$A247,($B247/$B$224)*$B$221,IF(AA$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:Z247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A247,IF(AB$2=$A247,($B247/$B$224)*$B$221,IF(AB$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:AA247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A247,IF(AC$2=$A247,($B247/$B$224)*$B$221,IF(AC$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:AB247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A247,IF(AD$2=$A247,($B247/$B$224)*$B$221,IF(AD$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:AC247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A247,IF(AE$2=$A247,($B247/$B$224)*$B$221,IF(AE$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:AD247))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A247,IF(AF$2=$A247,($B247/$B$224)*$B$221,IF(AF$2<=$A247+$B$224-1,$B247/$B$224,$B247-SUM($C247:AE247))),0))","v":0},0]
[2045,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A248,IF(C$2=$A248,($B248/$B$224)*$B$221,IF(C$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM(B248:$C248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A248,IF(D$2=$A248,($B248/$B$224)*$B$221,IF(D$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM(C248:$C248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A248,IF(E$2=$A248,($B248/$B$224)*$B$221,IF(E$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:D248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A248,IF(F$2=$A248,($B248/$B$224)*$B$221,IF(F$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:E248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A248,IF(G$2=$A248,($B248/$B$224)*$B$221,IF(G$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:F248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A248,IF(H$2=$A248,($B248/$B$224)*$B$221,IF(H$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:G248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A248,IF(I$2=$A248,($B248/$B$224)*$B$221,IF(I$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:H248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A248,IF(J$2=$A248,($B248/$B$224)*$B$221,IF(J$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:I248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A248,IF(K$2=$A248,($B248/$B$224)*$B$221,IF(K$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:J248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A248,IF(L$2=$A248,($B248/$B$224)*$B$221,IF(L$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:K248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A248,IF(M$2=$A248,($B248/$B$224)*$B$221,IF(M$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:L248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A248,IF(N$2=$A248,($B248/$B$224)*$B$221,IF(N$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:M248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A248,IF(O$2=$A248,($B248/$B$224)*$B$221,IF(O$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:N248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A248,IF(P$2=$A248,($B248/$B$224)*$B$221,IF(P$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:O248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A248,IF(Q$2=$A248,($B248/$B$224)*$B$221,IF(Q$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:P248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A248,IF(R$2=$A248,($B248/$B$224)*$B$221,IF(R$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:Q248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A248,IF(S$2=$A248,($B248/$B$224)*$B$221,IF(S$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:R248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A248,IF(T$2=$A248,($B248/$B$224)*$B$221,IF(T$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:S248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A248,IF(U$2=$A248,($B248/$B$224)*$B$221,IF(U$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:T248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A248,IF(V$2=$A248,($B248/$B$224)*$B$221,IF(V$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:U248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A248,IF(W$2=$A248,($B248/$B$224)*$B$221,IF(W$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:V248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A248,IF(X$2=$A248,($B248/$B$224)*$B$221,IF(X$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:W248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A248,IF(Y$2=$A248,($B248/$B$224)*$B$221,IF(Y$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:X248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A248,IF(Z$2=$A248,($B248/$B$224)*$B$221,IF(Z$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:Y248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A248,IF(AA$2=$A248,($B248/$B$224)*$B$221,IF(AA$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:Z248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A248,IF(AB$2=$A248,($B248/$B$224)*$B$221,IF(AB$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:AA248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A248,IF(AC$2=$A248,($B248/$B$224)*$B$221,IF(AC$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:AB248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A248,IF(AD$2=$A248,($B248/$B$224)*$B$221,IF(AD$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:AC248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A248,IF(AE$2=$A248,($B248/$B$224)*$B$221,IF(AE$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:AD248))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A248,IF(AF$2=$A248,($B248/$B$224)*$B$221,IF(AF$2<=$A248+$B$224-1,$B248/$B$224,$B248-SUM($C248:AE248))),0))","v":0},0]
[2046,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A249,IF(C$2=$A249,($B249/$B$224)*$B$221,IF(C$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM(B249:$C249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A249,IF(D$2=$A249,($B249/$B$224)*$B$221,IF(D$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM(C249:$C249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A249,IF(E$2=$A249,($B249/$B$224)*$B$221,IF(E$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:D249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A249,IF(F$2=$A249,($B249/$B$224)*$B$221,IF(F$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:E249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A249,IF(G$2=$A249,($B249/$B$224)*$B$221,IF(G$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:F249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A249,IF(H$2=$A249,($B249/$B$224)*$B$221,IF(H$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:G249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A249,IF(I$2=$A249,($B249/$B$224)*$B$221,IF(I$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:H249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A249,IF(J$2=$A249,($B249/$B$224)*$B$221,IF(J$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:I249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A249,IF(K$2=$A249,($B249/$B$224)*$B$221,IF(K$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:J249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A249,IF(L$2=$A249,($B249/$B$224)*$B$221,IF(L$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:K249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A249,IF(M$2=$A249,($B249/$B$224)*$B$221,IF(M$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:L249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A249,IF(N$2=$A249,($B249/$B$224)*$B$221,IF(N$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:M249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A249,IF(O$2=$A249,($B249/$B$224)*$B$221,IF(O$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:N249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A249,IF(P$2=$A249,($B249/$B$224)*$B$221,IF(P$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:O249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A249,IF(Q$2=$A249,($B249/$B$224)*$B$221,IF(Q$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:P249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A249,IF(R$2=$A249,($B249/$B$224)*$B$221,IF(R$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:Q249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A249,IF(S$2=$A249,($B249/$B$224)*$B$221,IF(S$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:R249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A249,IF(T$2=$A249,($B249/$B$224)*$B$221,IF(T$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:S249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A249,IF(U$2=$A249,($B249/$B$224)*$B$221,IF(U$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:T249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A249,IF(V$2=$A249,($B249/$B$224)*$B$221,IF(V$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:U249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A249,IF(W$2=$A249,($B249/$B$224)*$B$221,IF(W$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:V249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A249,IF(X$2=$A249,($B249/$B$224)*$B$221,IF(X$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:W249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A249,IF(Y$2=$A249,($B249/$B$224)*$B$221,IF(Y$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:X249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A249,IF(Z$2=$A249,($B249/$B$224)*$B$221,IF(Z$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:Y249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A249,IF(AA$2=$A249,($B249/$B$224)*$B$221,IF(AA$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:Z249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A249,IF(AB$2=$A249,($B249/$B$224)*$B$221,IF(AB$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:AA249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A249,IF(AC$2=$A249,($B249/$B$224)*$B$221,IF(AC$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:AB249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A249,IF(AD$2=$A249,($B249/$B$224)*$B$221,IF(AD$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:AC249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A249,IF(AE$2=$A249,($B249/$B$224)*$B$221,IF(AE$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:AD249))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A249,IF(AF$2=$A249,($B249/$B$224)*$B$221,IF(AF$2<=$A249+$B$224-1,$B249/$B$224,$B249-SUM($C249:AE249))),0))","v":0},0]
[2047,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A250,IF(C$2=$A250,($B250/$B$224)*$B$221,IF(C$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM(B250:$C250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A250,IF(D$2=$A250,($B250/$B$224)*$B$221,IF(D$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM(C250:$C250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A250,IF(E$2=$A250,($B250/$B$224)*$B$221,IF(E$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:D250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A250,IF(F$2=$A250,($B250/$B$224)*$B$221,IF(F$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:E250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A250,IF(G$2=$A250,($B250/$B$224)*$B$221,IF(G$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:F250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A250,IF(H$2=$A250,($B250/$B$224)*$B$221,IF(H$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:G250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A250,IF(I$2=$A250,($B250/$B$224)*$B$221,IF(I$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:H250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A250,IF(J$2=$A250,($B250/$B$224)*$B$221,IF(J$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:I250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A250,IF(K$2=$A250,($B250/$B$224)*$B$221,IF(K$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:J250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A250,IF(L$2=$A250,($B250/$B$224)*$B$221,IF(L$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:K250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A250,IF(M$2=$A250,($B250/$B$224)*$B$221,IF(M$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:L250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A250,IF(N$2=$A250,($B250/$B$224)*$B$221,IF(N$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:M250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A250,IF(O$2=$A250,($B250/$B$224)*$B$221,IF(O$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:N250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A250,IF(P$2=$A250,($B250/$B$224)*$B$221,IF(P$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:O250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A250,IF(Q$2=$A250,($B250/$B$224)*$B$221,IF(Q$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:P250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A250,IF(R$2=$A250,($B250/$B$224)*$B$221,IF(R$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:Q250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A250,IF(S$2=$A250,($B250/$B$224)*$B$221,IF(S$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:R250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A250,IF(T$2=$A250,($B250/$B$224)*$B$221,IF(T$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:S250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A250,IF(U$2=$A250,($B250/$B$224)*$B$221,IF(U$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:T250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A250,IF(V$2=$A250,($B250/$B$224)*$B$221,IF(V$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:U250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A250,IF(W$2=$A250,($B250/$B$224)*$B$221,IF(W$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:V250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A250,IF(X$2=$A250,($B250/$B$224)*$B$221,IF(X$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:W250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A250,IF(Y$2=$A250,($B250/$B$224)*$B$221,IF(Y$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:X250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A250,IF(Z$2=$A250,($B250/$B$224)*$B$221,IF(Z$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:Y250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A250,IF(AA$2=$A250,($B250/$B$224)*$B$221,IF(AA$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:Z250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A250,IF(AB$2=$A250,($B250/$B$224)*$B$221,IF(AB$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:AA250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A250,IF(AC$2=$A250,($B250/$B$224)*$B$221,IF(AC$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:AB250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A250,IF(AD$2=$A250,($B250/$B$224)*$B$221,IF(AD$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:AC250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A250,IF(AE$2=$A250,($B250/$B$224)*$B$221,IF(AE$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:AD250))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A250,IF(AF$2=$A250,($B250/$B$224)*$B$221,IF(AF$2<=$A250+$B$224-1,$B250/$B$224,$B250-SUM($C250:AE250))),0))","v":0},{"$f":"SUM(C250:AF250)","v":0}]
[2048,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A251,IF(C$2=$A251,($B251/$B$224)*$B$221,IF(C$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM(B251:$C251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A251,IF(D$2=$A251,($B251/$B$224)*$B$221,IF(D$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM(C251:$C251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A251,IF(E$2=$A251,($B251/$B$224)*$B$221,IF(E$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:D251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A251,IF(F$2=$A251,($B251/$B$224)*$B$221,IF(F$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:E251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A251,IF(G$2=$A251,($B251/$B$224)*$B$221,IF(G$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:F251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A251,IF(H$2=$A251,($B251/$B$224)*$B$221,IF(H$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:G251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A251,IF(I$2=$A251,($B251/$B$224)*$B$221,IF(I$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:H251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A251,IF(J$2=$A251,($B251/$B$224)*$B$221,IF(J$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:I251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A251,IF(K$2=$A251,($B251/$B$224)*$B$221,IF(K$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:J251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A251,IF(L$2=$A251,($B251/$B$224)*$B$221,IF(L$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:K251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A251,IF(M$2=$A251,($B251/$B$224)*$B$221,IF(M$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:L251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A251,IF(N$2=$A251,($B251/$B$224)*$B$221,IF(N$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:M251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A251,IF(O$2=$A251,($B251/$B$224)*$B$221,IF(O$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:N251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A251,IF(P$2=$A251,($B251/$B$224)*$B$221,IF(P$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:O251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A251,IF(Q$2=$A251,($B251/$B$224)*$B$221,IF(Q$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:P251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A251,IF(R$2=$A251,($B251/$B$224)*$B$221,IF(R$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:Q251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A251,IF(S$2=$A251,($B251/$B$224)*$B$221,IF(S$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:R251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A251,IF(T$2=$A251,($B251/$B$224)*$B$221,IF(T$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:S251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A251,IF(U$2=$A251,($B251/$B$224)*$B$221,IF(U$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:T251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A251,IF(V$2=$A251,($B251/$B$224)*$B$221,IF(V$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:U251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A251,IF(W$2=$A251,($B251/$B$224)*$B$221,IF(W$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:V251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A251,IF(X$2=$A251,($B251/$B$224)*$B$221,IF(X$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:W251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A251,IF(Y$2=$A251,($B251/$B$224)*$B$221,IF(Y$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:X251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A251,IF(Z$2=$A251,($B251/$B$224)*$B$221,IF(Z$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:Y251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A251,IF(AA$2=$A251,($B251/$B$224)*$B$221,IF(AA$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:Z251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A251,IF(AB$2=$A251,($B251/$B$224)*$B$221,IF(AB$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:AA251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A251,IF(AC$2=$A251,($B251/$B$224)*$B$221,IF(AC$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:AB251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A251,IF(AD$2=$A251,($B251/$B$224)*$B$221,IF(AD$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:AC251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A251,IF(AE$2=$A251,($B251/$B$224)*$B$221,IF(AE$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:AD251))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A251,IF(AF$2=$A251,($B251/$B$224)*$B$221,IF(AF$2<=$A251+$B$224-1,$B251/$B$224,$B251-SUM($C251:AE251))),0))","v":0},0]
[2049,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A252,IF(C$2=$A252,($B252/$B$224)*$B$221,IF(C$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM(B252:$C252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A252,IF(D$2=$A252,($B252/$B$224)*$B$221,IF(D$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM(C252:$C252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A252,IF(E$2=$A252,($B252/$B$224)*$B$221,IF(E$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:D252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A252,IF(F$2=$A252,($B252/$B$224)*$B$221,IF(F$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:E252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A252,IF(G$2=$A252,($B252/$B$224)*$B$221,IF(G$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:F252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A252,IF(H$2=$A252,($B252/$B$224)*$B$221,IF(H$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:G252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A252,IF(I$2=$A252,($B252/$B$224)*$B$221,IF(I$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:H252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A252,IF(J$2=$A252,($B252/$B$224)*$B$221,IF(J$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:I252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A252,IF(K$2=$A252,($B252/$B$224)*$B$221,IF(K$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:J252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A252,IF(L$2=$A252,($B252/$B$224)*$B$221,IF(L$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:K252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A252,IF(M$2=$A252,($B252/$B$224)*$B$221,IF(M$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:L252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A252,IF(N$2=$A252,($B252/$B$224)*$B$221,IF(N$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:M252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A252,IF(O$2=$A252,($B252/$B$224)*$B$221,IF(O$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:N252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A252,IF(P$2=$A252,($B252/$B$224)*$B$221,IF(P$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:O252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A252,IF(Q$2=$A252,($B252/$B$224)*$B$221,IF(Q$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:P252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A252,IF(R$2=$A252,($B252/$B$224)*$B$221,IF(R$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:Q252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A252,IF(S$2=$A252,($B252/$B$224)*$B$221,IF(S$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:R252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A252,IF(T$2=$A252,($B252/$B$224)*$B$221,IF(T$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:S252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A252,IF(U$2=$A252,($B252/$B$224)*$B$221,IF(U$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:T252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A252,IF(V$2=$A252,($B252/$B$224)*$B$221,IF(V$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:U252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A252,IF(W$2=$A252,($B252/$B$224)*$B$221,IF(W$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:V252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A252,IF(X$2=$A252,($B252/$B$224)*$B$221,IF(X$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:W252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A252,IF(Y$2=$A252,($B252/$B$224)*$B$221,IF(Y$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:X252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A252,IF(Z$2=$A252,($B252/$B$224)*$B$221,IF(Z$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:Y252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A252,IF(AA$2=$A252,($B252/$B$224)*$B$221,IF(AA$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:Z252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A252,IF(AB$2=$A252,($B252/$B$224)*$B$221,IF(AB$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:AA252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A252,IF(AC$2=$A252,($B252/$B$224)*$B$221,IF(AC$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:AB252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A252,IF(AD$2=$A252,($B252/$B$224)*$B$221,IF(AD$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:AC252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A252,IF(AE$2=$A252,($B252/$B$224)*$B$221,IF(AE$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:AD252))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A252,IF(AF$2=$A252,($B252/$B$224)*$B$221,IF(AF$2<=$A252+$B$224-1,$B252/$B$224,$B252-SUM($C252:AE252))),0))","v":0},0]
[2050,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A253,IF(C$2=$A253,($B253/$B$224)*$B$221,IF(C$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM(B253:$C253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A253,IF(D$2=$A253,($B253/$B$224)*$B$221,IF(D$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM(C253:$C253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A253,IF(E$2=$A253,($B253/$B$224)*$B$221,IF(E$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:D253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A253,IF(F$2=$A253,($B253/$B$224)*$B$221,IF(F$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:E253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A253,IF(G$2=$A253,($B253/$B$224)*$B$221,IF(G$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:F253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A253,IF(H$2=$A253,($B253/$B$224)*$B$221,IF(H$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:G253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A253,IF(I$2=$A253,($B253/$B$224)*$B$221,IF(I$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:H253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A253,IF(J$2=$A253,($B253/$B$224)*$B$221,IF(J$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:I253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A253,IF(K$2=$A253,($B253/$B$224)*$B$221,IF(K$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:J253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A253,IF(L$2=$A253,($B253/$B$224)*$B$221,IF(L$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:K253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A253,IF(M$2=$A253,($B253/$B$224)*$B$221,IF(M$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:L253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A253,IF(N$2=$A253,($B253/$B$224)*$B$221,IF(N$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:M253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A253,IF(O$2=$A253,($B253/$B$224)*$B$221,IF(O$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:N253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A253,IF(P$2=$A253,($B253/$B$224)*$B$221,IF(P$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:O253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A253,IF(Q$2=$A253,($B253/$B$224)*$B$221,IF(Q$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:P253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A253,IF(R$2=$A253,($B253/$B$224)*$B$221,IF(R$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:Q253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A253,IF(S$2=$A253,($B253/$B$224)*$B$221,IF(S$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:R253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A253,IF(T$2=$A253,($B253/$B$224)*$B$221,IF(T$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:S253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A253,IF(U$2=$A253,($B253/$B$224)*$B$221,IF(U$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:T253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A253,IF(V$2=$A253,($B253/$B$224)*$B$221,IF(V$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:U253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A253,IF(W$2=$A253,($B253/$B$224)*$B$221,IF(W$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:V253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A253,IF(X$2=$A253,($B253/$B$224)*$B$221,IF(X$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:W253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A253,IF(Y$2=$A253,($B253/$B$224)*$B$221,IF(Y$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:X253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A253,IF(Z$2=$A253,($B253/$B$224)*$B$221,IF(Z$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:Y253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A253,IF(AA$2=$A253,($B253/$B$224)*$B$221,IF(AA$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:Z253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A253,IF(AB$2=$A253,($B253/$B$224)*$B$221,IF(AB$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:AA253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A253,IF(AC$2=$A253,($B253/$B$224)*$B$221,IF(AC$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:AB253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A253,IF(AD$2=$A253,($B253/$B$224)*$B$221,IF(AD$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:AC253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A253,IF(AE$2=$A253,($B253/$B$224)*$B$221,IF(AE$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:AD253))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A253,IF(AF$2=$A253,($B253/$B$224)*$B$221,IF(AF$2<=$A253+$B$224-1,$B253/$B$224,$B253-SUM($C253:AE253))),0))","v":0},0]
[2051,0,{"$f":"IF($B$224=0,0,IF(C$2>=$A254,IF(C$2=$A254,($B254/$B$224)*$B$221,IF(C$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM(B254:$C254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(D$2>=$A254,IF(D$2=$A254,($B254/$B$224)*$B$221,IF(D$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM(C254:$C254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(E$2>=$A254,IF(E$2=$A254,($B254/$B$224)*$B$221,IF(E$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:D254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(F$2>=$A254,IF(F$2=$A254,($B254/$B$224)*$B$221,IF(F$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:E254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(G$2>=$A254,IF(G$2=$A254,($B254/$B$224)*$B$221,IF(G$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:F254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(H$2>=$A254,IF(H$2=$A254,($B254/$B$224)*$B$221,IF(H$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:G254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(I$2>=$A254,IF(I$2=$A254,($B254/$B$224)*$B$221,IF(I$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:H254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(J$2>=$A254,IF(J$2=$A254,($B254/$B$224)*$B$221,IF(J$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:I254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(K$2>=$A254,IF(K$2=$A254,($B254/$B$224)*$B$221,IF(K$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:J254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(L$2>=$A254,IF(L$2=$A254,($B254/$B$224)*$B$221,IF(L$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:K254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(M$2>=$A254,IF(M$2=$A254,($B254/$B$224)*$B$221,IF(M$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:L254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(N$2>=$A254,IF(N$2=$A254,($B254/$B$224)*$B$221,IF(N$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:M254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(O$2>=$A254,IF(O$2=$A254,($B254/$B$224)*$B$221,IF(O$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:N254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(P$2>=$A254,IF(P$2=$A254,($B254/$B$224)*$B$221,IF(P$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:O254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Q$2>=$A254,IF(Q$2=$A254,($B254/$B$224)*$B$221,IF(Q$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:P254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(R$2>=$A254,IF(R$2=$A254,($B254/$B$224)*$B$221,IF(R$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:Q254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(S$2>=$A254,IF(S$2=$A254,($B254/$B$224)*$B$221,IF(S$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:R254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(T$2>=$A254,IF(T$2=$A254,($B254/$B$224)*$B$221,IF(T$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:S254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(U$2>=$A254,IF(U$2=$A254,($B254/$B$224)*$B$221,IF(U$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:T254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(V$2>=$A254,IF(V$2=$A254,($B254/$B$224)*$B$221,IF(V$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:U254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(W$2>=$A254,IF(W$2=$A254,($B254/$B$224)*$B$221,IF(W$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:V254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(X$2>=$A254,IF(X$2=$A254,($B254/$B$224)*$B$221,IF(X$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:W254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Y$2>=$A254,IF(Y$2=$A254,($B254/$B$224)*$B$221,IF(Y$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:X254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(Z$2>=$A254,IF(Z$2=$A254,($B254/$B$224)*$B$221,IF(Z$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:Y254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AA$2>=$A254,IF(AA$2=$A254,($B254/$B$224)*$B$221,IF(AA$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:Z254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AB$2>=$A254,IF(AB$2=$A254,($B254/$B$224)*$B$221,IF(AB$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:AA254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AC$2>=$A254,IF(AC$2=$A254,($B254/$B$224)*$B$221,IF(AC$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:AB254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AD$2>=$A254,IF(AD$2=$A254,($B254/$B$224)*$B$221,IF(AD$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:AC254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AE$2>=$A254,IF(AE$2=$A254,($B254/$B$224)*$B$221,IF(AE$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:AD254))),0))","v":0},{"$f":"IF($B$224=0,0,IF(AF$2>=$A254,IF(AF$2=$A254,($B254/$B$224)*$B$221,IF(AF$2<=$A254+$B$224-1,$B254/$B$224,$B254-SUM($C254:AE254))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A221","v":"Total Depreciation - Interior Costs - Soft Costs"},{"$f":"SUM(B225:B254)","v":9701578.8821190707},{"$f":"SUM(C225:C254)","v":0},{"$f":"SUM(D225:D254)","v":0},0,80846.490684325589,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,161692.98136865118,{"$f":"SUM(C255:AF255)","v":4284864.0062692557}]
[]
[{"$f":"+Capex!$A$13","v":"Interior Costs - Construction"},{"$f":"+Capex!$C$13/12","v":0.5}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$13=0,Capex!G$13,IF(Capex!$B$13=Capex!G$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!G$27,IF(Capex!$B$13=Capex!G$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!H$13,IF(Capex!$B$13=Capex!H$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!H$27,IF(Capex!$B$13=Capex!H$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!I$13,IF(Capex!$B$13=Capex!I$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!I$27,IF(Capex!$B$13=Capex!I$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!J$13,IF(Capex!$B$13=Capex!J$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!J$27,IF(Capex!$B$13=Capex!J$4,Capex!$AK$27,0))","v":76500959.258979723},{"$f":"IF(Capex!$B$13=0,Capex!K$13,IF(Capex!$B$13=Capex!K$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!K$27,IF(Capex!$B$13=Capex!K$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!L$13,IF(Capex!$B$13=Capex!L$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!L$27,IF(Capex!$B$13=Capex!L$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!M$13,IF(Capex!$B$13=Capex!M$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!M$27,IF(Capex!$B$13=Capex!M$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!N$13,IF(Capex!$B$13=Capex!N$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!N$27,IF(Capex!$B$13=Capex!N$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!O$13,IF(Capex!$B$13=Capex!O$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!O$27,IF(Capex!$B$13=Capex!O$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!P$13,IF(Capex!$B$13=Capex!P$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!P$27,IF(Capex!$B$13=Capex!P$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!Q$13,IF(Capex!$B$13=Capex!Q$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!Q$27,IF(Capex!$B$13=Capex!Q$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!R$13,IF(Capex!$B$13=Capex!R$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!R$27,IF(Capex!$B$13=Capex!R$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!S$13,IF(Capex!$B$13=Capex!S$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!S$27,IF(Capex!$B$13=Capex!S$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!T$13,IF(Capex!$B$13=Capex!T$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!T$27,IF(Capex!$B$13=Capex!T$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!U$13,IF(Capex!$B$13=Capex!U$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!U$27,IF(Capex!$B$13=Capex!U$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!V$13,IF(Capex!$B$13=Capex!V$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!V$27,IF(Capex!$B$13=Capex!V$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!W$13,IF(Capex!$B$13=Capex!W$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!W$27,IF(Capex!$B$13=Capex!W$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!X$13,IF(Capex!$B$13=Capex!X$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!X$27,IF(Capex!$B$13=Capex!X$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!Y$13,IF(Capex!$B$13=Capex!Y$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!Y$27,IF(Capex!$B$13=Capex!Y$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!Z$13,IF(Capex!$B$13=Capex!Z$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!Z$27,IF(Capex!$B$13=Capex!Z$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AA$13,IF(Capex!$B$13=Capex!AA$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AA$27,IF(Capex!$B$13=Capex!AA$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AB$13,IF(Capex!$B$13=Capex!AB$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AB$27,IF(Capex!$B$13=Capex!AB$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AC$13,IF(Capex!$B$13=Capex!AC$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AC$27,IF(Capex!$B$13=Capex!AC$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AD$13,IF(Capex!$B$13=Capex!AD$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AD$27,IF(Capex!$B$13=Capex!AD$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AE$13,IF(Capex!$B$13=Capex!AE$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AE$27,IF(Capex!$B$13=Capex!AE$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AF$13,IF(Capex!$B$13=Capex!AF$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AF$27,IF(Capex!$B$13=Capex!AF$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AG$13,IF(Capex!$B$13=Capex!AG$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AG$27,IF(Capex!$B$13=Capex!AG$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AH$13,IF(Capex!$B$13=Capex!AH$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AH$27,IF(Capex!$B$13=Capex!AH$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AI$13,IF(Capex!$B$13=Capex!AI$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AI$27,IF(Capex!$B$13=Capex!AI$4,Capex!$AK$27,0))","v":0},{"$f":"IF(Capex!$B$13=0,Capex!AJ$13,IF(Capex!$B$13=Capex!AJ$4,Capex!$AK$13,0))+IF(Capex!$B$13=0,Capex!AJ$27,IF(Capex!$B$13=Capex!AJ$4,Capex!$AK$27,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C258","v":0},{"$f":"+D258+C259","v":0},{"$f":"+E258+D259","v":0},{"$f":"+F258+E259","v":76500959.258979723},{"$f":"+G258+F259","v":76500959.258979723},{"$f":"+H258+G259","v":76500959.258979723},{"$f":"+I258+H259","v":76500959.258979723},{"$f":"+J258+I259","v":76500959.258979723},{"$f":"+K258+J259","v":76500959.258979723},{"$f":"+L258+K259","v":76500959.258979723},{"$f":"+M258+L259","v":76500959.258979723},{"$f":"+N258+M259","v":76500959.258979723},{"$f":"+O258+N259","v":76500959.258979723},{"$f":"+P258+O259","v":76500959.258979723},{"$f":"+Q258+P259","v":76500959.258979723},{"$f":"+R258+Q259","v":76500959.258979723},{"$f":"+S258+R259","v":76500959.258979723},{"$f":"+T258+S259","v":76500959.258979723},{"$f":"+U258+T259","v":76500959.258979723},{"$f":"+V258+U259","v":76500959.258979723},{"$f":"+W258+V259","v":76500959.258979723},{"$f":"+X258+W259","v":76500959.258979723},{"$f":"+Y258+X259","v":76500959.258979723},{"$f":"+Z258+Y259","v":76500959.258979723},{"$f":"+AA258+Z259","v":76500959.258979723},{"$f":"+AB258+AA259","v":76500959.258979723},{"$f":"+AC258+AB259","v":76500959.258979723},{"$f":"+AD258+AC259","v":76500959.258979723},{"$f":"+AE258+AD259","v":76500959.258979723},{"$f":"+AF258+AE259","v":76500959.258979723}]
["Depreciation Life",{"$f":"+Capex!$D$13","v":60}]
[{"$f":"+A81","v":2022},{"$f":"SUMIF($C$2:$AF$2,A261,$C$258:$AF$258)","v":0},{"$f":"IF($B$260=0,0,IF(C$2>=$A261,IF(C$2=$A261,($B261/$B$260)*$B$257,IF(C$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM(B261:$C261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A261,IF(D$2=$A261,($B261/$B$260)*$B$257,IF(D$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM(C261:$C261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A261,IF(E$2=$A261,($B261/$B$260)*$B$257,IF(E$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:D261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A261,IF(F$2=$A261,($B261/$B$260)*$B$257,IF(F$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:E261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A261,IF(G$2=$A261,($B261/$B$260)*$B$257,IF(G$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:F261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A261,IF(H$2=$A261,($B261/$B$260)*$B$257,IF(H$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:G261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A261,IF(I$2=$A261,($B261/$B$260)*$B$257,IF(I$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:H261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A261,IF(J$2=$A261,($B261/$B$260)*$B$257,IF(J$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:I261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A261,IF(K$2=$A261,($B261/$B$260)*$B$257,IF(K$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:J261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A261,IF(L$2=$A261,($B261/$B$260)*$B$257,IF(L$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:K261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A261,IF(M$2=$A261,($B261/$B$260)*$B$257,IF(M$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:L261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A261,IF(N$2=$A261,($B261/$B$260)*$B$257,IF(N$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:M261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A261,IF(O$2=$A261,($B261/$B$260)*$B$257,IF(O$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:N261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A261,IF(P$2=$A261,($B261/$B$260)*$B$257,IF(P$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:O261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A261,IF(Q$2=$A261,($B261/$B$260)*$B$257,IF(Q$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:P261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A261,IF(R$2=$A261,($B261/$B$260)*$B$257,IF(R$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:Q261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A261,IF(S$2=$A261,($B261/$B$260)*$B$257,IF(S$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:R261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A261,IF(T$2=$A261,($B261/$B$260)*$B$257,IF(T$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:S261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A261,IF(U$2=$A261,($B261/$B$260)*$B$257,IF(U$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:T261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A261,IF(V$2=$A261,($B261/$B$260)*$B$257,IF(V$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:U261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A261,IF(W$2=$A261,($B261/$B$260)*$B$257,IF(W$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:V261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A261,IF(X$2=$A261,($B261/$B$260)*$B$257,IF(X$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:W261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A261,IF(Y$2=$A261,($B261/$B$260)*$B$257,IF(Y$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:X261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A261,IF(Z$2=$A261,($B261/$B$260)*$B$257,IF(Z$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:Y261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A261,IF(AA$2=$A261,($B261/$B$260)*$B$257,IF(AA$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:Z261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A261,IF(AB$2=$A261,($B261/$B$260)*$B$257,IF(AB$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:AA261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A261,IF(AC$2=$A261,($B261/$B$260)*$B$257,IF(AC$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:AB261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A261,IF(AD$2=$A261,($B261/$B$260)*$B$257,IF(AD$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:AC261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A261,IF(AE$2=$A261,($B261/$B$260)*$B$257,IF(AE$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:AD261))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A261,IF(AF$2=$A261,($B261/$B$260)*$B$257,IF(AF$2<=$A261+$B$260-1,$B261/$B$260,$B261-SUM($C261:AE261))),0))","v":0},{"$f":"SUM(C261:AF261)","v":0}]
[{"$f":"+A261+1","v":2023},0,{"$f":"IF($B$260=0,0,IF(C$2>=$A262,IF(C$2=$A262,($B262/$B$260)*$B$257,IF(C$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM(B262:$C262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A262,IF(D$2=$A262,($B262/$B$260)*$B$257,IF(D$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM(C262:$C262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A262,IF(E$2=$A262,($B262/$B$260)*$B$257,IF(E$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:D262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A262,IF(F$2=$A262,($B262/$B$260)*$B$257,IF(F$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:E262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A262,IF(G$2=$A262,($B262/$B$260)*$B$257,IF(G$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:F262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A262,IF(H$2=$A262,($B262/$B$260)*$B$257,IF(H$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:G262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A262,IF(I$2=$A262,($B262/$B$260)*$B$257,IF(I$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:H262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A262,IF(J$2=$A262,($B262/$B$260)*$B$257,IF(J$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:I262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A262,IF(K$2=$A262,($B262/$B$260)*$B$257,IF(K$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:J262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A262,IF(L$2=$A262,($B262/$B$260)*$B$257,IF(L$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:K262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A262,IF(M$2=$A262,($B262/$B$260)*$B$257,IF(M$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:L262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A262,IF(N$2=$A262,($B262/$B$260)*$B$257,IF(N$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:M262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A262,IF(O$2=$A262,($B262/$B$260)*$B$257,IF(O$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:N262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A262,IF(P$2=$A262,($B262/$B$260)*$B$257,IF(P$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:O262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A262,IF(Q$2=$A262,($B262/$B$260)*$B$257,IF(Q$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:P262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A262,IF(R$2=$A262,($B262/$B$260)*$B$257,IF(R$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:Q262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A262,IF(S$2=$A262,($B262/$B$260)*$B$257,IF(S$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:R262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A262,IF(T$2=$A262,($B262/$B$260)*$B$257,IF(T$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:S262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A262,IF(U$2=$A262,($B262/$B$260)*$B$257,IF(U$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:T262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A262,IF(V$2=$A262,($B262/$B$260)*$B$257,IF(V$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:U262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A262,IF(W$2=$A262,($B262/$B$260)*$B$257,IF(W$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:V262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A262,IF(X$2=$A262,($B262/$B$260)*$B$257,IF(X$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:W262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A262,IF(Y$2=$A262,($B262/$B$260)*$B$257,IF(Y$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:X262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A262,IF(Z$2=$A262,($B262/$B$260)*$B$257,IF(Z$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:Y262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A262,IF(AA$2=$A262,($B262/$B$260)*$B$257,IF(AA$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:Z262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A262,IF(AB$2=$A262,($B262/$B$260)*$B$257,IF(AB$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:AA262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A262,IF(AC$2=$A262,($B262/$B$260)*$B$257,IF(AC$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:AB262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A262,IF(AD$2=$A262,($B262/$B$260)*$B$257,IF(AD$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:AC262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A262,IF(AE$2=$A262,($B262/$B$260)*$B$257,IF(AE$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:AD262))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A262,IF(AF$2=$A262,($B262/$B$260)*$B$257,IF(AF$2<=$A262+$B$260-1,$B262/$B$260,$B262-SUM($C262:AE262))),0))","v":0},0]
[{"$f":"+A262+1","v":2024},0,{"$f":"IF($B$260=0,0,IF(C$2>=$A263,IF(C$2=$A263,($B263/$B$260)*$B$257,IF(C$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM(B263:$C263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A263,IF(D$2=$A263,($B263/$B$260)*$B$257,IF(D$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM(C263:$C263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A263,IF(E$2=$A263,($B263/$B$260)*$B$257,IF(E$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:D263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A263,IF(F$2=$A263,($B263/$B$260)*$B$257,IF(F$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:E263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A263,IF(G$2=$A263,($B263/$B$260)*$B$257,IF(G$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:F263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A263,IF(H$2=$A263,($B263/$B$260)*$B$257,IF(H$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:G263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A263,IF(I$2=$A263,($B263/$B$260)*$B$257,IF(I$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:H263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A263,IF(J$2=$A263,($B263/$B$260)*$B$257,IF(J$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:I263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A263,IF(K$2=$A263,($B263/$B$260)*$B$257,IF(K$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:J263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A263,IF(L$2=$A263,($B263/$B$260)*$B$257,IF(L$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:K263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A263,IF(M$2=$A263,($B263/$B$260)*$B$257,IF(M$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:L263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A263,IF(N$2=$A263,($B263/$B$260)*$B$257,IF(N$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:M263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A263,IF(O$2=$A263,($B263/$B$260)*$B$257,IF(O$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:N263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A263,IF(P$2=$A263,($B263/$B$260)*$B$257,IF(P$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:O263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A263,IF(Q$2=$A263,($B263/$B$260)*$B$257,IF(Q$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:P263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A263,IF(R$2=$A263,($B263/$B$260)*$B$257,IF(R$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:Q263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A263,IF(S$2=$A263,($B263/$B$260)*$B$257,IF(S$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:R263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A263,IF(T$2=$A263,($B263/$B$260)*$B$257,IF(T$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:S263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A263,IF(U$2=$A263,($B263/$B$260)*$B$257,IF(U$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:T263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A263,IF(V$2=$A263,($B263/$B$260)*$B$257,IF(V$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:U263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A263,IF(W$2=$A263,($B263/$B$260)*$B$257,IF(W$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:V263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A263,IF(X$2=$A263,($B263/$B$260)*$B$257,IF(X$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:W263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A263,IF(Y$2=$A263,($B263/$B$260)*$B$257,IF(Y$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:X263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A263,IF(Z$2=$A263,($B263/$B$260)*$B$257,IF(Z$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:Y263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A263,IF(AA$2=$A263,($B263/$B$260)*$B$257,IF(AA$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:Z263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A263,IF(AB$2=$A263,($B263/$B$260)*$B$257,IF(AB$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:AA263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A263,IF(AC$2=$A263,($B263/$B$260)*$B$257,IF(AC$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:AB263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A263,IF(AD$2=$A263,($B263/$B$260)*$B$257,IF(AD$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:AC263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A263,IF(AE$2=$A263,($B263/$B$260)*$B$257,IF(AE$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:AD263))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A263,IF(AF$2=$A263,($B263/$B$260)*$B$257,IF(AF$2<=$A263+$B$260-1,$B263/$B$260,$B263-SUM($C263:AE263))),0))","v":0},0]
[2025,76500959.258979723,{"$f":"IF($B$260=0,0,IF(C$2>=$A264,IF(C$2=$A264,($B264/$B$260)*$B$257,IF(C$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM(B264:$C264))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A264,IF(D$2=$A264,($B264/$B$260)*$B$257,IF(D$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM(C264:$C264))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A264,IF(E$2=$A264,($B264/$B$260)*$B$257,IF(E$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:D264))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A264,IF(F$2=$A264,($B264/$B$260)*$B$257,IF(F$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:E264))),0))","v":637507.99382483098},{"$f":"IF($B$260=0,0,IF(G$2>=$A264,IF(G$2=$A264,($B264/$B$260)*$B$257,IF(G$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:F264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(H$2>=$A264,IF(H$2=$A264,($B264/$B$260)*$B$257,IF(H$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:G264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(I$2>=$A264,IF(I$2=$A264,($B264/$B$260)*$B$257,IF(I$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:H264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(J$2>=$A264,IF(J$2=$A264,($B264/$B$260)*$B$257,IF(J$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:I264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(K$2>=$A264,IF(K$2=$A264,($B264/$B$260)*$B$257,IF(K$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:J264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(L$2>=$A264,IF(L$2=$A264,($B264/$B$260)*$B$257,IF(L$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:K264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(M$2>=$A264,IF(M$2=$A264,($B264/$B$260)*$B$257,IF(M$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:L264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(N$2>=$A264,IF(N$2=$A264,($B264/$B$260)*$B$257,IF(N$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:M264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(O$2>=$A264,IF(O$2=$A264,($B264/$B$260)*$B$257,IF(O$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:N264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(P$2>=$A264,IF(P$2=$A264,($B264/$B$260)*$B$257,IF(P$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:O264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(Q$2>=$A264,IF(Q$2=$A264,($B264/$B$260)*$B$257,IF(Q$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:P264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(R$2>=$A264,IF(R$2=$A264,($B264/$B$260)*$B$257,IF(R$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:Q264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(S$2>=$A264,IF(S$2=$A264,($B264/$B$260)*$B$257,IF(S$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:R264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(T$2>=$A264,IF(T$2=$A264,($B264/$B$260)*$B$257,IF(T$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:S264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(U$2>=$A264,IF(U$2=$A264,($B264/$B$260)*$B$257,IF(U$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:T264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(V$2>=$A264,IF(V$2=$A264,($B264/$B$260)*$B$257,IF(V$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:U264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(W$2>=$A264,IF(W$2=$A264,($B264/$B$260)*$B$257,IF(W$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:V264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(X$2>=$A264,IF(X$2=$A264,($B264/$B$260)*$B$257,IF(X$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:W264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(Y$2>=$A264,IF(Y$2=$A264,($B264/$B$260)*$B$257,IF(Y$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:X264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(Z$2>=$A264,IF(Z$2=$A264,($B264/$B$260)*$B$257,IF(Z$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:Y264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(AA$2>=$A264,IF(AA$2=$A264,($B264/$B$260)*$B$257,IF(AA$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:Z264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(AB$2>=$A264,IF(AB$2=$A264,($B264/$B$260)*$B$257,IF(AB$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:AA264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(AC$2>=$A264,IF(AC$2=$A264,($B264/$B$260)*$B$257,IF(AC$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:AB264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(AD$2>=$A264,IF(AD$2=$A264,($B264/$B$260)*$B$257,IF(AD$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:AC264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(AE$2>=$A264,IF(AE$2=$A264,($B264/$B$260)*$B$257,IF(AE$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:AD264))),0))","v":1275015.987649662},{"$f":"IF($B$260=0,0,IF(AF$2>=$A264,IF(AF$2=$A264,($B264/$B$260)*$B$257,IF(AF$2<=$A264+$B$260-1,$B264/$B$260,$B264-SUM($C264:AE264))),0))","v":1275015.987649662},33787923.672716029]
[2026,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A265,IF(C$2=$A265,($B265/$B$260)*$B$257,IF(C$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM(B265:$C265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A265,IF(D$2=$A265,($B265/$B$260)*$B$257,IF(D$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM(C265:$C265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A265,IF(E$2=$A265,($B265/$B$260)*$B$257,IF(E$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:D265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A265,IF(F$2=$A265,($B265/$B$260)*$B$257,IF(F$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:E265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A265,IF(G$2=$A265,($B265/$B$260)*$B$257,IF(G$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:F265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A265,IF(H$2=$A265,($B265/$B$260)*$B$257,IF(H$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:G265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A265,IF(I$2=$A265,($B265/$B$260)*$B$257,IF(I$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:H265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A265,IF(J$2=$A265,($B265/$B$260)*$B$257,IF(J$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:I265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A265,IF(K$2=$A265,($B265/$B$260)*$B$257,IF(K$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:J265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A265,IF(L$2=$A265,($B265/$B$260)*$B$257,IF(L$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:K265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A265,IF(M$2=$A265,($B265/$B$260)*$B$257,IF(M$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:L265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A265,IF(N$2=$A265,($B265/$B$260)*$B$257,IF(N$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:M265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A265,IF(O$2=$A265,($B265/$B$260)*$B$257,IF(O$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:N265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A265,IF(P$2=$A265,($B265/$B$260)*$B$257,IF(P$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:O265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A265,IF(Q$2=$A265,($B265/$B$260)*$B$257,IF(Q$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:P265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A265,IF(R$2=$A265,($B265/$B$260)*$B$257,IF(R$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:Q265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A265,IF(S$2=$A265,($B265/$B$260)*$B$257,IF(S$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:R265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A265,IF(T$2=$A265,($B265/$B$260)*$B$257,IF(T$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:S265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A265,IF(U$2=$A265,($B265/$B$260)*$B$257,IF(U$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:T265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A265,IF(V$2=$A265,($B265/$B$260)*$B$257,IF(V$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:U265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A265,IF(W$2=$A265,($B265/$B$260)*$B$257,IF(W$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:V265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A265,IF(X$2=$A265,($B265/$B$260)*$B$257,IF(X$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:W265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A265,IF(Y$2=$A265,($B265/$B$260)*$B$257,IF(Y$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:X265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A265,IF(Z$2=$A265,($B265/$B$260)*$B$257,IF(Z$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:Y265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A265,IF(AA$2=$A265,($B265/$B$260)*$B$257,IF(AA$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:Z265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A265,IF(AB$2=$A265,($B265/$B$260)*$B$257,IF(AB$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:AA265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A265,IF(AC$2=$A265,($B265/$B$260)*$B$257,IF(AC$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:AB265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A265,IF(AD$2=$A265,($B265/$B$260)*$B$257,IF(AD$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:AC265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A265,IF(AE$2=$A265,($B265/$B$260)*$B$257,IF(AE$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:AD265))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A265,IF(AF$2=$A265,($B265/$B$260)*$B$257,IF(AF$2<=$A265+$B$260-1,$B265/$B$260,$B265-SUM($C265:AE265))),0))","v":0},0]
[2027,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A266,IF(C$2=$A266,($B266/$B$260)*$B$257,IF(C$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM(B266:$C266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A266,IF(D$2=$A266,($B266/$B$260)*$B$257,IF(D$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM(C266:$C266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A266,IF(E$2=$A266,($B266/$B$260)*$B$257,IF(E$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:D266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A266,IF(F$2=$A266,($B266/$B$260)*$B$257,IF(F$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:E266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A266,IF(G$2=$A266,($B266/$B$260)*$B$257,IF(G$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:F266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A266,IF(H$2=$A266,($B266/$B$260)*$B$257,IF(H$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:G266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A266,IF(I$2=$A266,($B266/$B$260)*$B$257,IF(I$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:H266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A266,IF(J$2=$A266,($B266/$B$260)*$B$257,IF(J$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:I266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A266,IF(K$2=$A266,($B266/$B$260)*$B$257,IF(K$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:J266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A266,IF(L$2=$A266,($B266/$B$260)*$B$257,IF(L$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:K266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A266,IF(M$2=$A266,($B266/$B$260)*$B$257,IF(M$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:L266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A266,IF(N$2=$A266,($B266/$B$260)*$B$257,IF(N$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:M266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A266,IF(O$2=$A266,($B266/$B$260)*$B$257,IF(O$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:N266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A266,IF(P$2=$A266,($B266/$B$260)*$B$257,IF(P$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:O266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A266,IF(Q$2=$A266,($B266/$B$260)*$B$257,IF(Q$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:P266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A266,IF(R$2=$A266,($B266/$B$260)*$B$257,IF(R$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:Q266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A266,IF(S$2=$A266,($B266/$B$260)*$B$257,IF(S$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:R266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A266,IF(T$2=$A266,($B266/$B$260)*$B$257,IF(T$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:S266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A266,IF(U$2=$A266,($B266/$B$260)*$B$257,IF(U$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:T266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A266,IF(V$2=$A266,($B266/$B$260)*$B$257,IF(V$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:U266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A266,IF(W$2=$A266,($B266/$B$260)*$B$257,IF(W$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:V266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A266,IF(X$2=$A266,($B266/$B$260)*$B$257,IF(X$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:W266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A266,IF(Y$2=$A266,($B266/$B$260)*$B$257,IF(Y$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:X266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A266,IF(Z$2=$A266,($B266/$B$260)*$B$257,IF(Z$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:Y266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A266,IF(AA$2=$A266,($B266/$B$260)*$B$257,IF(AA$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:Z266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A266,IF(AB$2=$A266,($B266/$B$260)*$B$257,IF(AB$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:AA266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A266,IF(AC$2=$A266,($B266/$B$260)*$B$257,IF(AC$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:AB266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A266,IF(AD$2=$A266,($B266/$B$260)*$B$257,IF(AD$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:AC266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A266,IF(AE$2=$A266,($B266/$B$260)*$B$257,IF(AE$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:AD266))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A266,IF(AF$2=$A266,($B266/$B$260)*$B$257,IF(AF$2<=$A266+$B$260-1,$B266/$B$260,$B266-SUM($C266:AE266))),0))","v":0},0]
[2028,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A267,IF(C$2=$A267,($B267/$B$260)*$B$257,IF(C$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM(B267:$C267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A267,IF(D$2=$A267,($B267/$B$260)*$B$257,IF(D$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM(C267:$C267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A267,IF(E$2=$A267,($B267/$B$260)*$B$257,IF(E$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:D267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A267,IF(F$2=$A267,($B267/$B$260)*$B$257,IF(F$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:E267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A267,IF(G$2=$A267,($B267/$B$260)*$B$257,IF(G$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:F267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A267,IF(H$2=$A267,($B267/$B$260)*$B$257,IF(H$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:G267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A267,IF(I$2=$A267,($B267/$B$260)*$B$257,IF(I$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:H267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A267,IF(J$2=$A267,($B267/$B$260)*$B$257,IF(J$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:I267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A267,IF(K$2=$A267,($B267/$B$260)*$B$257,IF(K$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:J267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A267,IF(L$2=$A267,($B267/$B$260)*$B$257,IF(L$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:K267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A267,IF(M$2=$A267,($B267/$B$260)*$B$257,IF(M$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:L267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A267,IF(N$2=$A267,($B267/$B$260)*$B$257,IF(N$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:M267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A267,IF(O$2=$A267,($B267/$B$260)*$B$257,IF(O$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:N267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A267,IF(P$2=$A267,($B267/$B$260)*$B$257,IF(P$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:O267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A267,IF(Q$2=$A267,($B267/$B$260)*$B$257,IF(Q$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:P267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A267,IF(R$2=$A267,($B267/$B$260)*$B$257,IF(R$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:Q267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A267,IF(S$2=$A267,($B267/$B$260)*$B$257,IF(S$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:R267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A267,IF(T$2=$A267,($B267/$B$260)*$B$257,IF(T$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:S267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A267,IF(U$2=$A267,($B267/$B$260)*$B$257,IF(U$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:T267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A267,IF(V$2=$A267,($B267/$B$260)*$B$257,IF(V$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:U267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A267,IF(W$2=$A267,($B267/$B$260)*$B$257,IF(W$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:V267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A267,IF(X$2=$A267,($B267/$B$260)*$B$257,IF(X$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:W267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A267,IF(Y$2=$A267,($B267/$B$260)*$B$257,IF(Y$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:X267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A267,IF(Z$2=$A267,($B267/$B$260)*$B$257,IF(Z$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:Y267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A267,IF(AA$2=$A267,($B267/$B$260)*$B$257,IF(AA$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:Z267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A267,IF(AB$2=$A267,($B267/$B$260)*$B$257,IF(AB$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:AA267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A267,IF(AC$2=$A267,($B267/$B$260)*$B$257,IF(AC$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:AB267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A267,IF(AD$2=$A267,($B267/$B$260)*$B$257,IF(AD$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:AC267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A267,IF(AE$2=$A267,($B267/$B$260)*$B$257,IF(AE$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:AD267))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A267,IF(AF$2=$A267,($B267/$B$260)*$B$257,IF(AF$2<=$A267+$B$260-1,$B267/$B$260,$B267-SUM($C267:AE267))),0))","v":0},0]
[2029,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A268,IF(C$2=$A268,($B268/$B$260)*$B$257,IF(C$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM(B268:$C268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A268,IF(D$2=$A268,($B268/$B$260)*$B$257,IF(D$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM(C268:$C268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A268,IF(E$2=$A268,($B268/$B$260)*$B$257,IF(E$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:D268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A268,IF(F$2=$A268,($B268/$B$260)*$B$257,IF(F$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:E268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A268,IF(G$2=$A268,($B268/$B$260)*$B$257,IF(G$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:F268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A268,IF(H$2=$A268,($B268/$B$260)*$B$257,IF(H$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:G268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A268,IF(I$2=$A268,($B268/$B$260)*$B$257,IF(I$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:H268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A268,IF(J$2=$A268,($B268/$B$260)*$B$257,IF(J$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:I268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A268,IF(K$2=$A268,($B268/$B$260)*$B$257,IF(K$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:J268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A268,IF(L$2=$A268,($B268/$B$260)*$B$257,IF(L$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:K268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A268,IF(M$2=$A268,($B268/$B$260)*$B$257,IF(M$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:L268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A268,IF(N$2=$A268,($B268/$B$260)*$B$257,IF(N$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:M268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A268,IF(O$2=$A268,($B268/$B$260)*$B$257,IF(O$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:N268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A268,IF(P$2=$A268,($B268/$B$260)*$B$257,IF(P$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:O268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A268,IF(Q$2=$A268,($B268/$B$260)*$B$257,IF(Q$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:P268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A268,IF(R$2=$A268,($B268/$B$260)*$B$257,IF(R$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:Q268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A268,IF(S$2=$A268,($B268/$B$260)*$B$257,IF(S$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:R268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A268,IF(T$2=$A268,($B268/$B$260)*$B$257,IF(T$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:S268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A268,IF(U$2=$A268,($B268/$B$260)*$B$257,IF(U$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:T268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A268,IF(V$2=$A268,($B268/$B$260)*$B$257,IF(V$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:U268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A268,IF(W$2=$A268,($B268/$B$260)*$B$257,IF(W$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:V268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A268,IF(X$2=$A268,($B268/$B$260)*$B$257,IF(X$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:W268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A268,IF(Y$2=$A268,($B268/$B$260)*$B$257,IF(Y$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:X268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A268,IF(Z$2=$A268,($B268/$B$260)*$B$257,IF(Z$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:Y268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A268,IF(AA$2=$A268,($B268/$B$260)*$B$257,IF(AA$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:Z268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A268,IF(AB$2=$A268,($B268/$B$260)*$B$257,IF(AB$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:AA268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A268,IF(AC$2=$A268,($B268/$B$260)*$B$257,IF(AC$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:AB268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A268,IF(AD$2=$A268,($B268/$B$260)*$B$257,IF(AD$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:AC268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A268,IF(AE$2=$A268,($B268/$B$260)*$B$257,IF(AE$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:AD268))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A268,IF(AF$2=$A268,($B268/$B$260)*$B$257,IF(AF$2<=$A268+$B$260-1,$B268/$B$260,$B268-SUM($C268:AE268))),0))","v":0},0]
[2030,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A269,IF(C$2=$A269,($B269/$B$260)*$B$257,IF(C$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM(B269:$C269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A269,IF(D$2=$A269,($B269/$B$260)*$B$257,IF(D$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM(C269:$C269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A269,IF(E$2=$A269,($B269/$B$260)*$B$257,IF(E$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:D269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A269,IF(F$2=$A269,($B269/$B$260)*$B$257,IF(F$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:E269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A269,IF(G$2=$A269,($B269/$B$260)*$B$257,IF(G$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:F269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A269,IF(H$2=$A269,($B269/$B$260)*$B$257,IF(H$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:G269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A269,IF(I$2=$A269,($B269/$B$260)*$B$257,IF(I$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:H269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A269,IF(J$2=$A269,($B269/$B$260)*$B$257,IF(J$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:I269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A269,IF(K$2=$A269,($B269/$B$260)*$B$257,IF(K$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:J269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A269,IF(L$2=$A269,($B269/$B$260)*$B$257,IF(L$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:K269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A269,IF(M$2=$A269,($B269/$B$260)*$B$257,IF(M$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:L269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A269,IF(N$2=$A269,($B269/$B$260)*$B$257,IF(N$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:M269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A269,IF(O$2=$A269,($B269/$B$260)*$B$257,IF(O$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:N269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A269,IF(P$2=$A269,($B269/$B$260)*$B$257,IF(P$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:O269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A269,IF(Q$2=$A269,($B269/$B$260)*$B$257,IF(Q$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:P269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A269,IF(R$2=$A269,($B269/$B$260)*$B$257,IF(R$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:Q269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A269,IF(S$2=$A269,($B269/$B$260)*$B$257,IF(S$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:R269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A269,IF(T$2=$A269,($B269/$B$260)*$B$257,IF(T$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:S269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A269,IF(U$2=$A269,($B269/$B$260)*$B$257,IF(U$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:T269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A269,IF(V$2=$A269,($B269/$B$260)*$B$257,IF(V$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:U269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A269,IF(W$2=$A269,($B269/$B$260)*$B$257,IF(W$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:V269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A269,IF(X$2=$A269,($B269/$B$260)*$B$257,IF(X$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:W269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A269,IF(Y$2=$A269,($B269/$B$260)*$B$257,IF(Y$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:X269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A269,IF(Z$2=$A269,($B269/$B$260)*$B$257,IF(Z$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:Y269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A269,IF(AA$2=$A269,($B269/$B$260)*$B$257,IF(AA$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:Z269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A269,IF(AB$2=$A269,($B269/$B$260)*$B$257,IF(AB$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:AA269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A269,IF(AC$2=$A269,($B269/$B$260)*$B$257,IF(AC$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:AB269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A269,IF(AD$2=$A269,($B269/$B$260)*$B$257,IF(AD$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:AC269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A269,IF(AE$2=$A269,($B269/$B$260)*$B$257,IF(AE$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:AD269))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A269,IF(AF$2=$A269,($B269/$B$260)*$B$257,IF(AF$2<=$A269+$B$260-1,$B269/$B$260,$B269-SUM($C269:AE269))),0))","v":0},0]
[2031,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A270,IF(C$2=$A270,($B270/$B$260)*$B$257,IF(C$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM(B270:$C270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A270,IF(D$2=$A270,($B270/$B$260)*$B$257,IF(D$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM(C270:$C270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A270,IF(E$2=$A270,($B270/$B$260)*$B$257,IF(E$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:D270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A270,IF(F$2=$A270,($B270/$B$260)*$B$257,IF(F$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:E270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A270,IF(G$2=$A270,($B270/$B$260)*$B$257,IF(G$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:F270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A270,IF(H$2=$A270,($B270/$B$260)*$B$257,IF(H$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:G270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A270,IF(I$2=$A270,($B270/$B$260)*$B$257,IF(I$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:H270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A270,IF(J$2=$A270,($B270/$B$260)*$B$257,IF(J$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:I270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A270,IF(K$2=$A270,($B270/$B$260)*$B$257,IF(K$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:J270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A270,IF(L$2=$A270,($B270/$B$260)*$B$257,IF(L$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:K270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A270,IF(M$2=$A270,($B270/$B$260)*$B$257,IF(M$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:L270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A270,IF(N$2=$A270,($B270/$B$260)*$B$257,IF(N$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:M270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A270,IF(O$2=$A270,($B270/$B$260)*$B$257,IF(O$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:N270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A270,IF(P$2=$A270,($B270/$B$260)*$B$257,IF(P$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:O270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A270,IF(Q$2=$A270,($B270/$B$260)*$B$257,IF(Q$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:P270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A270,IF(R$2=$A270,($B270/$B$260)*$B$257,IF(R$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:Q270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A270,IF(S$2=$A270,($B270/$B$260)*$B$257,IF(S$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:R270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A270,IF(T$2=$A270,($B270/$B$260)*$B$257,IF(T$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:S270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A270,IF(U$2=$A270,($B270/$B$260)*$B$257,IF(U$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:T270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A270,IF(V$2=$A270,($B270/$B$260)*$B$257,IF(V$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:U270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A270,IF(W$2=$A270,($B270/$B$260)*$B$257,IF(W$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:V270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A270,IF(X$2=$A270,($B270/$B$260)*$B$257,IF(X$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:W270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A270,IF(Y$2=$A270,($B270/$B$260)*$B$257,IF(Y$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:X270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A270,IF(Z$2=$A270,($B270/$B$260)*$B$257,IF(Z$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:Y270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A270,IF(AA$2=$A270,($B270/$B$260)*$B$257,IF(AA$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:Z270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A270,IF(AB$2=$A270,($B270/$B$260)*$B$257,IF(AB$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:AA270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A270,IF(AC$2=$A270,($B270/$B$260)*$B$257,IF(AC$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:AB270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A270,IF(AD$2=$A270,($B270/$B$260)*$B$257,IF(AD$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:AC270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A270,IF(AE$2=$A270,($B270/$B$260)*$B$257,IF(AE$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:AD270))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A270,IF(AF$2=$A270,($B270/$B$260)*$B$257,IF(AF$2<=$A270+$B$260-1,$B270/$B$260,$B270-SUM($C270:AE270))),0))","v":0},0]
[2032,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A271,IF(C$2=$A271,($B271/$B$260)*$B$257,IF(C$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM(B271:$C271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A271,IF(D$2=$A271,($B271/$B$260)*$B$257,IF(D$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM(C271:$C271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A271,IF(E$2=$A271,($B271/$B$260)*$B$257,IF(E$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:D271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A271,IF(F$2=$A271,($B271/$B$260)*$B$257,IF(F$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:E271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A271,IF(G$2=$A271,($B271/$B$260)*$B$257,IF(G$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:F271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A271,IF(H$2=$A271,($B271/$B$260)*$B$257,IF(H$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:G271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A271,IF(I$2=$A271,($B271/$B$260)*$B$257,IF(I$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:H271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A271,IF(J$2=$A271,($B271/$B$260)*$B$257,IF(J$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:I271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A271,IF(K$2=$A271,($B271/$B$260)*$B$257,IF(K$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:J271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A271,IF(L$2=$A271,($B271/$B$260)*$B$257,IF(L$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:K271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A271,IF(M$2=$A271,($B271/$B$260)*$B$257,IF(M$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:L271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A271,IF(N$2=$A271,($B271/$B$260)*$B$257,IF(N$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:M271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A271,IF(O$2=$A271,($B271/$B$260)*$B$257,IF(O$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:N271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A271,IF(P$2=$A271,($B271/$B$260)*$B$257,IF(P$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:O271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A271,IF(Q$2=$A271,($B271/$B$260)*$B$257,IF(Q$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:P271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A271,IF(R$2=$A271,($B271/$B$260)*$B$257,IF(R$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:Q271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A271,IF(S$2=$A271,($B271/$B$260)*$B$257,IF(S$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:R271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A271,IF(T$2=$A271,($B271/$B$260)*$B$257,IF(T$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:S271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A271,IF(U$2=$A271,($B271/$B$260)*$B$257,IF(U$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:T271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A271,IF(V$2=$A271,($B271/$B$260)*$B$257,IF(V$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:U271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A271,IF(W$2=$A271,($B271/$B$260)*$B$257,IF(W$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:V271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A271,IF(X$2=$A271,($B271/$B$260)*$B$257,IF(X$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:W271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A271,IF(Y$2=$A271,($B271/$B$260)*$B$257,IF(Y$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:X271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A271,IF(Z$2=$A271,($B271/$B$260)*$B$257,IF(Z$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:Y271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A271,IF(AA$2=$A271,($B271/$B$260)*$B$257,IF(AA$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:Z271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A271,IF(AB$2=$A271,($B271/$B$260)*$B$257,IF(AB$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:AA271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A271,IF(AC$2=$A271,($B271/$B$260)*$B$257,IF(AC$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:AB271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A271,IF(AD$2=$A271,($B271/$B$260)*$B$257,IF(AD$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:AC271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A271,IF(AE$2=$A271,($B271/$B$260)*$B$257,IF(AE$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:AD271))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A271,IF(AF$2=$A271,($B271/$B$260)*$B$257,IF(AF$2<=$A271+$B$260-1,$B271/$B$260,$B271-SUM($C271:AE271))),0))","v":0},0]
[2033,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A272,IF(C$2=$A272,($B272/$B$260)*$B$257,IF(C$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM(B272:$C272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A272,IF(D$2=$A272,($B272/$B$260)*$B$257,IF(D$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM(C272:$C272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A272,IF(E$2=$A272,($B272/$B$260)*$B$257,IF(E$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:D272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A272,IF(F$2=$A272,($B272/$B$260)*$B$257,IF(F$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:E272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A272,IF(G$2=$A272,($B272/$B$260)*$B$257,IF(G$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:F272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A272,IF(H$2=$A272,($B272/$B$260)*$B$257,IF(H$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:G272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A272,IF(I$2=$A272,($B272/$B$260)*$B$257,IF(I$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:H272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A272,IF(J$2=$A272,($B272/$B$260)*$B$257,IF(J$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:I272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A272,IF(K$2=$A272,($B272/$B$260)*$B$257,IF(K$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:J272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A272,IF(L$2=$A272,($B272/$B$260)*$B$257,IF(L$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:K272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A272,IF(M$2=$A272,($B272/$B$260)*$B$257,IF(M$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:L272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A272,IF(N$2=$A272,($B272/$B$260)*$B$257,IF(N$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:M272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A272,IF(O$2=$A272,($B272/$B$260)*$B$257,IF(O$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:N272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A272,IF(P$2=$A272,($B272/$B$260)*$B$257,IF(P$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:O272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A272,IF(Q$2=$A272,($B272/$B$260)*$B$257,IF(Q$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:P272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A272,IF(R$2=$A272,($B272/$B$260)*$B$257,IF(R$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:Q272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A272,IF(S$2=$A272,($B272/$B$260)*$B$257,IF(S$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:R272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A272,IF(T$2=$A272,($B272/$B$260)*$B$257,IF(T$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:S272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A272,IF(U$2=$A272,($B272/$B$260)*$B$257,IF(U$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:T272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A272,IF(V$2=$A272,($B272/$B$260)*$B$257,IF(V$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:U272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A272,IF(W$2=$A272,($B272/$B$260)*$B$257,IF(W$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:V272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A272,IF(X$2=$A272,($B272/$B$260)*$B$257,IF(X$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:W272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A272,IF(Y$2=$A272,($B272/$B$260)*$B$257,IF(Y$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:X272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A272,IF(Z$2=$A272,($B272/$B$260)*$B$257,IF(Z$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:Y272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A272,IF(AA$2=$A272,($B272/$B$260)*$B$257,IF(AA$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:Z272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A272,IF(AB$2=$A272,($B272/$B$260)*$B$257,IF(AB$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:AA272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A272,IF(AC$2=$A272,($B272/$B$260)*$B$257,IF(AC$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:AB272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A272,IF(AD$2=$A272,($B272/$B$260)*$B$257,IF(AD$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:AC272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A272,IF(AE$2=$A272,($B272/$B$260)*$B$257,IF(AE$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:AD272))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A272,IF(AF$2=$A272,($B272/$B$260)*$B$257,IF(AF$2<=$A272+$B$260-1,$B272/$B$260,$B272-SUM($C272:AE272))),0))","v":0},0]
[2034,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A273,IF(C$2=$A273,($B273/$B$260)*$B$257,IF(C$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM(B273:$C273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A273,IF(D$2=$A273,($B273/$B$260)*$B$257,IF(D$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM(C273:$C273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A273,IF(E$2=$A273,($B273/$B$260)*$B$257,IF(E$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:D273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A273,IF(F$2=$A273,($B273/$B$260)*$B$257,IF(F$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:E273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A273,IF(G$2=$A273,($B273/$B$260)*$B$257,IF(G$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:F273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A273,IF(H$2=$A273,($B273/$B$260)*$B$257,IF(H$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:G273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A273,IF(I$2=$A273,($B273/$B$260)*$B$257,IF(I$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:H273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A273,IF(J$2=$A273,($B273/$B$260)*$B$257,IF(J$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:I273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A273,IF(K$2=$A273,($B273/$B$260)*$B$257,IF(K$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:J273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A273,IF(L$2=$A273,($B273/$B$260)*$B$257,IF(L$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:K273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A273,IF(M$2=$A273,($B273/$B$260)*$B$257,IF(M$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:L273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A273,IF(N$2=$A273,($B273/$B$260)*$B$257,IF(N$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:M273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A273,IF(O$2=$A273,($B273/$B$260)*$B$257,IF(O$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:N273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A273,IF(P$2=$A273,($B273/$B$260)*$B$257,IF(P$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:O273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A273,IF(Q$2=$A273,($B273/$B$260)*$B$257,IF(Q$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:P273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A273,IF(R$2=$A273,($B273/$B$260)*$B$257,IF(R$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:Q273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A273,IF(S$2=$A273,($B273/$B$260)*$B$257,IF(S$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:R273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A273,IF(T$2=$A273,($B273/$B$260)*$B$257,IF(T$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:S273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A273,IF(U$2=$A273,($B273/$B$260)*$B$257,IF(U$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:T273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A273,IF(V$2=$A273,($B273/$B$260)*$B$257,IF(V$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:U273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A273,IF(W$2=$A273,($B273/$B$260)*$B$257,IF(W$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:V273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A273,IF(X$2=$A273,($B273/$B$260)*$B$257,IF(X$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:W273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A273,IF(Y$2=$A273,($B273/$B$260)*$B$257,IF(Y$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:X273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A273,IF(Z$2=$A273,($B273/$B$260)*$B$257,IF(Z$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:Y273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A273,IF(AA$2=$A273,($B273/$B$260)*$B$257,IF(AA$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:Z273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A273,IF(AB$2=$A273,($B273/$B$260)*$B$257,IF(AB$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:AA273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A273,IF(AC$2=$A273,($B273/$B$260)*$B$257,IF(AC$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:AB273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A273,IF(AD$2=$A273,($B273/$B$260)*$B$257,IF(AD$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:AC273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A273,IF(AE$2=$A273,($B273/$B$260)*$B$257,IF(AE$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:AD273))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A273,IF(AF$2=$A273,($B273/$B$260)*$B$257,IF(AF$2<=$A273+$B$260-1,$B273/$B$260,$B273-SUM($C273:AE273))),0))","v":0},0]
[2035,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A274,IF(C$2=$A274,($B274/$B$260)*$B$257,IF(C$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM(B274:$C274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A274,IF(D$2=$A274,($B274/$B$260)*$B$257,IF(D$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM(C274:$C274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A274,IF(E$2=$A274,($B274/$B$260)*$B$257,IF(E$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:D274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A274,IF(F$2=$A274,($B274/$B$260)*$B$257,IF(F$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:E274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A274,IF(G$2=$A274,($B274/$B$260)*$B$257,IF(G$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:F274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A274,IF(H$2=$A274,($B274/$B$260)*$B$257,IF(H$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:G274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A274,IF(I$2=$A274,($B274/$B$260)*$B$257,IF(I$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:H274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A274,IF(J$2=$A274,($B274/$B$260)*$B$257,IF(J$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:I274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A274,IF(K$2=$A274,($B274/$B$260)*$B$257,IF(K$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:J274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A274,IF(L$2=$A274,($B274/$B$260)*$B$257,IF(L$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:K274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A274,IF(M$2=$A274,($B274/$B$260)*$B$257,IF(M$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:L274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A274,IF(N$2=$A274,($B274/$B$260)*$B$257,IF(N$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:M274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A274,IF(O$2=$A274,($B274/$B$260)*$B$257,IF(O$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:N274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A274,IF(P$2=$A274,($B274/$B$260)*$B$257,IF(P$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:O274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A274,IF(Q$2=$A274,($B274/$B$260)*$B$257,IF(Q$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:P274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A274,IF(R$2=$A274,($B274/$B$260)*$B$257,IF(R$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:Q274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A274,IF(S$2=$A274,($B274/$B$260)*$B$257,IF(S$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:R274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A274,IF(T$2=$A274,($B274/$B$260)*$B$257,IF(T$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:S274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A274,IF(U$2=$A274,($B274/$B$260)*$B$257,IF(U$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:T274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A274,IF(V$2=$A274,($B274/$B$260)*$B$257,IF(V$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:U274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A274,IF(W$2=$A274,($B274/$B$260)*$B$257,IF(W$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:V274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A274,IF(X$2=$A274,($B274/$B$260)*$B$257,IF(X$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:W274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A274,IF(Y$2=$A274,($B274/$B$260)*$B$257,IF(Y$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:X274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A274,IF(Z$2=$A274,($B274/$B$260)*$B$257,IF(Z$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:Y274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A274,IF(AA$2=$A274,($B274/$B$260)*$B$257,IF(AA$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:Z274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A274,IF(AB$2=$A274,($B274/$B$260)*$B$257,IF(AB$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:AA274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A274,IF(AC$2=$A274,($B274/$B$260)*$B$257,IF(AC$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:AB274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A274,IF(AD$2=$A274,($B274/$B$260)*$B$257,IF(AD$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:AC274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A274,IF(AE$2=$A274,($B274/$B$260)*$B$257,IF(AE$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:AD274))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A274,IF(AF$2=$A274,($B274/$B$260)*$B$257,IF(AF$2<=$A274+$B$260-1,$B274/$B$260,$B274-SUM($C274:AE274))),0))","v":0},0]
[2036,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A275,IF(C$2=$A275,($B275/$B$260)*$B$257,IF(C$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM(B275:$C275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A275,IF(D$2=$A275,($B275/$B$260)*$B$257,IF(D$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM(C275:$C275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A275,IF(E$2=$A275,($B275/$B$260)*$B$257,IF(E$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:D275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A275,IF(F$2=$A275,($B275/$B$260)*$B$257,IF(F$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:E275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A275,IF(G$2=$A275,($B275/$B$260)*$B$257,IF(G$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:F275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A275,IF(H$2=$A275,($B275/$B$260)*$B$257,IF(H$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:G275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A275,IF(I$2=$A275,($B275/$B$260)*$B$257,IF(I$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:H275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A275,IF(J$2=$A275,($B275/$B$260)*$B$257,IF(J$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:I275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A275,IF(K$2=$A275,($B275/$B$260)*$B$257,IF(K$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:J275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A275,IF(L$2=$A275,($B275/$B$260)*$B$257,IF(L$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:K275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A275,IF(M$2=$A275,($B275/$B$260)*$B$257,IF(M$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:L275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A275,IF(N$2=$A275,($B275/$B$260)*$B$257,IF(N$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:M275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A275,IF(O$2=$A275,($B275/$B$260)*$B$257,IF(O$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:N275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A275,IF(P$2=$A275,($B275/$B$260)*$B$257,IF(P$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:O275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A275,IF(Q$2=$A275,($B275/$B$260)*$B$257,IF(Q$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:P275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A275,IF(R$2=$A275,($B275/$B$260)*$B$257,IF(R$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:Q275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A275,IF(S$2=$A275,($B275/$B$260)*$B$257,IF(S$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:R275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A275,IF(T$2=$A275,($B275/$B$260)*$B$257,IF(T$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:S275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A275,IF(U$2=$A275,($B275/$B$260)*$B$257,IF(U$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:T275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A275,IF(V$2=$A275,($B275/$B$260)*$B$257,IF(V$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:U275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A275,IF(W$2=$A275,($B275/$B$260)*$B$257,IF(W$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:V275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A275,IF(X$2=$A275,($B275/$B$260)*$B$257,IF(X$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:W275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A275,IF(Y$2=$A275,($B275/$B$260)*$B$257,IF(Y$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:X275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A275,IF(Z$2=$A275,($B275/$B$260)*$B$257,IF(Z$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:Y275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A275,IF(AA$2=$A275,($B275/$B$260)*$B$257,IF(AA$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:Z275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A275,IF(AB$2=$A275,($B275/$B$260)*$B$257,IF(AB$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:AA275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A275,IF(AC$2=$A275,($B275/$B$260)*$B$257,IF(AC$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:AB275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A275,IF(AD$2=$A275,($B275/$B$260)*$B$257,IF(AD$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:AC275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A275,IF(AE$2=$A275,($B275/$B$260)*$B$257,IF(AE$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:AD275))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A275,IF(AF$2=$A275,($B275/$B$260)*$B$257,IF(AF$2<=$A275+$B$260-1,$B275/$B$260,$B275-SUM($C275:AE275))),0))","v":0},0]
[2037,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A276,IF(C$2=$A276,($B276/$B$260)*$B$257,IF(C$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM(B276:$C276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A276,IF(D$2=$A276,($B276/$B$260)*$B$257,IF(D$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM(C276:$C276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A276,IF(E$2=$A276,($B276/$B$260)*$B$257,IF(E$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:D276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A276,IF(F$2=$A276,($B276/$B$260)*$B$257,IF(F$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:E276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A276,IF(G$2=$A276,($B276/$B$260)*$B$257,IF(G$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:F276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A276,IF(H$2=$A276,($B276/$B$260)*$B$257,IF(H$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:G276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A276,IF(I$2=$A276,($B276/$B$260)*$B$257,IF(I$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:H276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A276,IF(J$2=$A276,($B276/$B$260)*$B$257,IF(J$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:I276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A276,IF(K$2=$A276,($B276/$B$260)*$B$257,IF(K$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:J276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A276,IF(L$2=$A276,($B276/$B$260)*$B$257,IF(L$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:K276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A276,IF(M$2=$A276,($B276/$B$260)*$B$257,IF(M$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:L276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A276,IF(N$2=$A276,($B276/$B$260)*$B$257,IF(N$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:M276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A276,IF(O$2=$A276,($B276/$B$260)*$B$257,IF(O$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:N276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A276,IF(P$2=$A276,($B276/$B$260)*$B$257,IF(P$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:O276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A276,IF(Q$2=$A276,($B276/$B$260)*$B$257,IF(Q$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:P276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A276,IF(R$2=$A276,($B276/$B$260)*$B$257,IF(R$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:Q276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A276,IF(S$2=$A276,($B276/$B$260)*$B$257,IF(S$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:R276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A276,IF(T$2=$A276,($B276/$B$260)*$B$257,IF(T$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:S276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A276,IF(U$2=$A276,($B276/$B$260)*$B$257,IF(U$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:T276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A276,IF(V$2=$A276,($B276/$B$260)*$B$257,IF(V$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:U276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A276,IF(W$2=$A276,($B276/$B$260)*$B$257,IF(W$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:V276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A276,IF(X$2=$A276,($B276/$B$260)*$B$257,IF(X$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:W276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A276,IF(Y$2=$A276,($B276/$B$260)*$B$257,IF(Y$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:X276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A276,IF(Z$2=$A276,($B276/$B$260)*$B$257,IF(Z$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:Y276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A276,IF(AA$2=$A276,($B276/$B$260)*$B$257,IF(AA$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:Z276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A276,IF(AB$2=$A276,($B276/$B$260)*$B$257,IF(AB$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:AA276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A276,IF(AC$2=$A276,($B276/$B$260)*$B$257,IF(AC$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:AB276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A276,IF(AD$2=$A276,($B276/$B$260)*$B$257,IF(AD$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:AC276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A276,IF(AE$2=$A276,($B276/$B$260)*$B$257,IF(AE$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:AD276))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A276,IF(AF$2=$A276,($B276/$B$260)*$B$257,IF(AF$2<=$A276+$B$260-1,$B276/$B$260,$B276-SUM($C276:AE276))),0))","v":0},0]
[2038,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A277,IF(C$2=$A277,($B277/$B$260)*$B$257,IF(C$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM(B277:$C277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A277,IF(D$2=$A277,($B277/$B$260)*$B$257,IF(D$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM(C277:$C277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A277,IF(E$2=$A277,($B277/$B$260)*$B$257,IF(E$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:D277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A277,IF(F$2=$A277,($B277/$B$260)*$B$257,IF(F$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:E277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A277,IF(G$2=$A277,($B277/$B$260)*$B$257,IF(G$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:F277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A277,IF(H$2=$A277,($B277/$B$260)*$B$257,IF(H$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:G277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A277,IF(I$2=$A277,($B277/$B$260)*$B$257,IF(I$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:H277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A277,IF(J$2=$A277,($B277/$B$260)*$B$257,IF(J$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:I277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A277,IF(K$2=$A277,($B277/$B$260)*$B$257,IF(K$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:J277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A277,IF(L$2=$A277,($B277/$B$260)*$B$257,IF(L$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:K277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A277,IF(M$2=$A277,($B277/$B$260)*$B$257,IF(M$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:L277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A277,IF(N$2=$A277,($B277/$B$260)*$B$257,IF(N$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:M277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A277,IF(O$2=$A277,($B277/$B$260)*$B$257,IF(O$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:N277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A277,IF(P$2=$A277,($B277/$B$260)*$B$257,IF(P$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:O277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A277,IF(Q$2=$A277,($B277/$B$260)*$B$257,IF(Q$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:P277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A277,IF(R$2=$A277,($B277/$B$260)*$B$257,IF(R$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:Q277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A277,IF(S$2=$A277,($B277/$B$260)*$B$257,IF(S$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:R277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A277,IF(T$2=$A277,($B277/$B$260)*$B$257,IF(T$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:S277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A277,IF(U$2=$A277,($B277/$B$260)*$B$257,IF(U$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:T277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A277,IF(V$2=$A277,($B277/$B$260)*$B$257,IF(V$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:U277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A277,IF(W$2=$A277,($B277/$B$260)*$B$257,IF(W$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:V277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A277,IF(X$2=$A277,($B277/$B$260)*$B$257,IF(X$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:W277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A277,IF(Y$2=$A277,($B277/$B$260)*$B$257,IF(Y$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:X277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A277,IF(Z$2=$A277,($B277/$B$260)*$B$257,IF(Z$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:Y277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A277,IF(AA$2=$A277,($B277/$B$260)*$B$257,IF(AA$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:Z277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A277,IF(AB$2=$A277,($B277/$B$260)*$B$257,IF(AB$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:AA277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A277,IF(AC$2=$A277,($B277/$B$260)*$B$257,IF(AC$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:AB277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A277,IF(AD$2=$A277,($B277/$B$260)*$B$257,IF(AD$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:AC277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A277,IF(AE$2=$A277,($B277/$B$260)*$B$257,IF(AE$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:AD277))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A277,IF(AF$2=$A277,($B277/$B$260)*$B$257,IF(AF$2<=$A277+$B$260-1,$B277/$B$260,$B277-SUM($C277:AE277))),0))","v":0},0]
[2039,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A278,IF(C$2=$A278,($B278/$B$260)*$B$257,IF(C$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM(B278:$C278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A278,IF(D$2=$A278,($B278/$B$260)*$B$257,IF(D$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM(C278:$C278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A278,IF(E$2=$A278,($B278/$B$260)*$B$257,IF(E$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:D278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A278,IF(F$2=$A278,($B278/$B$260)*$B$257,IF(F$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:E278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A278,IF(G$2=$A278,($B278/$B$260)*$B$257,IF(G$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:F278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A278,IF(H$2=$A278,($B278/$B$260)*$B$257,IF(H$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:G278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A278,IF(I$2=$A278,($B278/$B$260)*$B$257,IF(I$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:H278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A278,IF(J$2=$A278,($B278/$B$260)*$B$257,IF(J$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:I278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A278,IF(K$2=$A278,($B278/$B$260)*$B$257,IF(K$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:J278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A278,IF(L$2=$A278,($B278/$B$260)*$B$257,IF(L$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:K278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A278,IF(M$2=$A278,($B278/$B$260)*$B$257,IF(M$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:L278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A278,IF(N$2=$A278,($B278/$B$260)*$B$257,IF(N$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:M278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A278,IF(O$2=$A278,($B278/$B$260)*$B$257,IF(O$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:N278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A278,IF(P$2=$A278,($B278/$B$260)*$B$257,IF(P$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:O278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A278,IF(Q$2=$A278,($B278/$B$260)*$B$257,IF(Q$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:P278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A278,IF(R$2=$A278,($B278/$B$260)*$B$257,IF(R$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:Q278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A278,IF(S$2=$A278,($B278/$B$260)*$B$257,IF(S$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:R278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A278,IF(T$2=$A278,($B278/$B$260)*$B$257,IF(T$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:S278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A278,IF(U$2=$A278,($B278/$B$260)*$B$257,IF(U$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:T278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A278,IF(V$2=$A278,($B278/$B$260)*$B$257,IF(V$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:U278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A278,IF(W$2=$A278,($B278/$B$260)*$B$257,IF(W$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:V278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A278,IF(X$2=$A278,($B278/$B$260)*$B$257,IF(X$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:W278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A278,IF(Y$2=$A278,($B278/$B$260)*$B$257,IF(Y$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:X278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A278,IF(Z$2=$A278,($B278/$B$260)*$B$257,IF(Z$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:Y278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A278,IF(AA$2=$A278,($B278/$B$260)*$B$257,IF(AA$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:Z278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A278,IF(AB$2=$A278,($B278/$B$260)*$B$257,IF(AB$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:AA278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A278,IF(AC$2=$A278,($B278/$B$260)*$B$257,IF(AC$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:AB278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A278,IF(AD$2=$A278,($B278/$B$260)*$B$257,IF(AD$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:AC278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A278,IF(AE$2=$A278,($B278/$B$260)*$B$257,IF(AE$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:AD278))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A278,IF(AF$2=$A278,($B278/$B$260)*$B$257,IF(AF$2<=$A278+$B$260-1,$B278/$B$260,$B278-SUM($C278:AE278))),0))","v":0},0]
[2040,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A279,IF(C$2=$A279,($B279/$B$260)*$B$257,IF(C$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM(B279:$C279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A279,IF(D$2=$A279,($B279/$B$260)*$B$257,IF(D$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM(C279:$C279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A279,IF(E$2=$A279,($B279/$B$260)*$B$257,IF(E$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:D279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A279,IF(F$2=$A279,($B279/$B$260)*$B$257,IF(F$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:E279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A279,IF(G$2=$A279,($B279/$B$260)*$B$257,IF(G$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:F279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A279,IF(H$2=$A279,($B279/$B$260)*$B$257,IF(H$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:G279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A279,IF(I$2=$A279,($B279/$B$260)*$B$257,IF(I$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:H279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A279,IF(J$2=$A279,($B279/$B$260)*$B$257,IF(J$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:I279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A279,IF(K$2=$A279,($B279/$B$260)*$B$257,IF(K$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:J279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A279,IF(L$2=$A279,($B279/$B$260)*$B$257,IF(L$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:K279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A279,IF(M$2=$A279,($B279/$B$260)*$B$257,IF(M$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:L279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A279,IF(N$2=$A279,($B279/$B$260)*$B$257,IF(N$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:M279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A279,IF(O$2=$A279,($B279/$B$260)*$B$257,IF(O$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:N279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A279,IF(P$2=$A279,($B279/$B$260)*$B$257,IF(P$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:O279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A279,IF(Q$2=$A279,($B279/$B$260)*$B$257,IF(Q$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:P279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A279,IF(R$2=$A279,($B279/$B$260)*$B$257,IF(R$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:Q279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A279,IF(S$2=$A279,($B279/$B$260)*$B$257,IF(S$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:R279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A279,IF(T$2=$A279,($B279/$B$260)*$B$257,IF(T$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:S279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A279,IF(U$2=$A279,($B279/$B$260)*$B$257,IF(U$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:T279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A279,IF(V$2=$A279,($B279/$B$260)*$B$257,IF(V$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:U279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A279,IF(W$2=$A279,($B279/$B$260)*$B$257,IF(W$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:V279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A279,IF(X$2=$A279,($B279/$B$260)*$B$257,IF(X$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:W279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A279,IF(Y$2=$A279,($B279/$B$260)*$B$257,IF(Y$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:X279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A279,IF(Z$2=$A279,($B279/$B$260)*$B$257,IF(Z$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:Y279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A279,IF(AA$2=$A279,($B279/$B$260)*$B$257,IF(AA$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:Z279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A279,IF(AB$2=$A279,($B279/$B$260)*$B$257,IF(AB$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:AA279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A279,IF(AC$2=$A279,($B279/$B$260)*$B$257,IF(AC$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:AB279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A279,IF(AD$2=$A279,($B279/$B$260)*$B$257,IF(AD$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:AC279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A279,IF(AE$2=$A279,($B279/$B$260)*$B$257,IF(AE$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:AD279))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A279,IF(AF$2=$A279,($B279/$B$260)*$B$257,IF(AF$2<=$A279+$B$260-1,$B279/$B$260,$B279-SUM($C279:AE279))),0))","v":0},0]
[2041,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A280,IF(C$2=$A280,($B280/$B$260)*$B$257,IF(C$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM(B280:$C280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A280,IF(D$2=$A280,($B280/$B$260)*$B$257,IF(D$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM(C280:$C280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A280,IF(E$2=$A280,($B280/$B$260)*$B$257,IF(E$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:D280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A280,IF(F$2=$A280,($B280/$B$260)*$B$257,IF(F$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:E280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A280,IF(G$2=$A280,($B280/$B$260)*$B$257,IF(G$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:F280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A280,IF(H$2=$A280,($B280/$B$260)*$B$257,IF(H$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:G280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A280,IF(I$2=$A280,($B280/$B$260)*$B$257,IF(I$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:H280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A280,IF(J$2=$A280,($B280/$B$260)*$B$257,IF(J$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:I280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A280,IF(K$2=$A280,($B280/$B$260)*$B$257,IF(K$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:J280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A280,IF(L$2=$A280,($B280/$B$260)*$B$257,IF(L$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:K280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A280,IF(M$2=$A280,($B280/$B$260)*$B$257,IF(M$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:L280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A280,IF(N$2=$A280,($B280/$B$260)*$B$257,IF(N$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:M280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A280,IF(O$2=$A280,($B280/$B$260)*$B$257,IF(O$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:N280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A280,IF(P$2=$A280,($B280/$B$260)*$B$257,IF(P$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:O280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A280,IF(Q$2=$A280,($B280/$B$260)*$B$257,IF(Q$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:P280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A280,IF(R$2=$A280,($B280/$B$260)*$B$257,IF(R$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:Q280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A280,IF(S$2=$A280,($B280/$B$260)*$B$257,IF(S$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:R280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A280,IF(T$2=$A280,($B280/$B$260)*$B$257,IF(T$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:S280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A280,IF(U$2=$A280,($B280/$B$260)*$B$257,IF(U$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:T280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A280,IF(V$2=$A280,($B280/$B$260)*$B$257,IF(V$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:U280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A280,IF(W$2=$A280,($B280/$B$260)*$B$257,IF(W$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:V280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A280,IF(X$2=$A280,($B280/$B$260)*$B$257,IF(X$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:W280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A280,IF(Y$2=$A280,($B280/$B$260)*$B$257,IF(Y$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:X280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A280,IF(Z$2=$A280,($B280/$B$260)*$B$257,IF(Z$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:Y280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A280,IF(AA$2=$A280,($B280/$B$260)*$B$257,IF(AA$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:Z280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A280,IF(AB$2=$A280,($B280/$B$260)*$B$257,IF(AB$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:AA280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A280,IF(AC$2=$A280,($B280/$B$260)*$B$257,IF(AC$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:AB280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A280,IF(AD$2=$A280,($B280/$B$260)*$B$257,IF(AD$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:AC280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A280,IF(AE$2=$A280,($B280/$B$260)*$B$257,IF(AE$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:AD280))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A280,IF(AF$2=$A280,($B280/$B$260)*$B$257,IF(AF$2<=$A280+$B$260-1,$B280/$B$260,$B280-SUM($C280:AE280))),0))","v":0},0]
[2042,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A281,IF(C$2=$A281,($B281/$B$260)*$B$257,IF(C$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM(B281:$C281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A281,IF(D$2=$A281,($B281/$B$260)*$B$257,IF(D$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM(C281:$C281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A281,IF(E$2=$A281,($B281/$B$260)*$B$257,IF(E$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:D281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A281,IF(F$2=$A281,($B281/$B$260)*$B$257,IF(F$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:E281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A281,IF(G$2=$A281,($B281/$B$260)*$B$257,IF(G$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:F281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A281,IF(H$2=$A281,($B281/$B$260)*$B$257,IF(H$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:G281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A281,IF(I$2=$A281,($B281/$B$260)*$B$257,IF(I$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:H281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A281,IF(J$2=$A281,($B281/$B$260)*$B$257,IF(J$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:I281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A281,IF(K$2=$A281,($B281/$B$260)*$B$257,IF(K$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:J281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A281,IF(L$2=$A281,($B281/$B$260)*$B$257,IF(L$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:K281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A281,IF(M$2=$A281,($B281/$B$260)*$B$257,IF(M$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:L281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A281,IF(N$2=$A281,($B281/$B$260)*$B$257,IF(N$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:M281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A281,IF(O$2=$A281,($B281/$B$260)*$B$257,IF(O$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:N281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A281,IF(P$2=$A281,($B281/$B$260)*$B$257,IF(P$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:O281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A281,IF(Q$2=$A281,($B281/$B$260)*$B$257,IF(Q$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:P281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A281,IF(R$2=$A281,($B281/$B$260)*$B$257,IF(R$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:Q281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A281,IF(S$2=$A281,($B281/$B$260)*$B$257,IF(S$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:R281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A281,IF(T$2=$A281,($B281/$B$260)*$B$257,IF(T$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:S281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A281,IF(U$2=$A281,($B281/$B$260)*$B$257,IF(U$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:T281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A281,IF(V$2=$A281,($B281/$B$260)*$B$257,IF(V$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:U281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A281,IF(W$2=$A281,($B281/$B$260)*$B$257,IF(W$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:V281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A281,IF(X$2=$A281,($B281/$B$260)*$B$257,IF(X$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:W281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A281,IF(Y$2=$A281,($B281/$B$260)*$B$257,IF(Y$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:X281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A281,IF(Z$2=$A281,($B281/$B$260)*$B$257,IF(Z$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:Y281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A281,IF(AA$2=$A281,($B281/$B$260)*$B$257,IF(AA$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:Z281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A281,IF(AB$2=$A281,($B281/$B$260)*$B$257,IF(AB$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:AA281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A281,IF(AC$2=$A281,($B281/$B$260)*$B$257,IF(AC$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:AB281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A281,IF(AD$2=$A281,($B281/$B$260)*$B$257,IF(AD$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:AC281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A281,IF(AE$2=$A281,($B281/$B$260)*$B$257,IF(AE$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:AD281))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A281,IF(AF$2=$A281,($B281/$B$260)*$B$257,IF(AF$2<=$A281+$B$260-1,$B281/$B$260,$B281-SUM($C281:AE281))),0))","v":0},0]
[2043,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A282,IF(C$2=$A282,($B282/$B$260)*$B$257,IF(C$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM(B282:$C282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A282,IF(D$2=$A282,($B282/$B$260)*$B$257,IF(D$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM(C282:$C282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A282,IF(E$2=$A282,($B282/$B$260)*$B$257,IF(E$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:D282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A282,IF(F$2=$A282,($B282/$B$260)*$B$257,IF(F$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:E282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A282,IF(G$2=$A282,($B282/$B$260)*$B$257,IF(G$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:F282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A282,IF(H$2=$A282,($B282/$B$260)*$B$257,IF(H$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:G282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A282,IF(I$2=$A282,($B282/$B$260)*$B$257,IF(I$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:H282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A282,IF(J$2=$A282,($B282/$B$260)*$B$257,IF(J$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:I282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A282,IF(K$2=$A282,($B282/$B$260)*$B$257,IF(K$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:J282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A282,IF(L$2=$A282,($B282/$B$260)*$B$257,IF(L$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:K282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A282,IF(M$2=$A282,($B282/$B$260)*$B$257,IF(M$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:L282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A282,IF(N$2=$A282,($B282/$B$260)*$B$257,IF(N$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:M282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A282,IF(O$2=$A282,($B282/$B$260)*$B$257,IF(O$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:N282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A282,IF(P$2=$A282,($B282/$B$260)*$B$257,IF(P$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:O282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A282,IF(Q$2=$A282,($B282/$B$260)*$B$257,IF(Q$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:P282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A282,IF(R$2=$A282,($B282/$B$260)*$B$257,IF(R$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:Q282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A282,IF(S$2=$A282,($B282/$B$260)*$B$257,IF(S$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:R282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A282,IF(T$2=$A282,($B282/$B$260)*$B$257,IF(T$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:S282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A282,IF(U$2=$A282,($B282/$B$260)*$B$257,IF(U$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:T282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A282,IF(V$2=$A282,($B282/$B$260)*$B$257,IF(V$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:U282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A282,IF(W$2=$A282,($B282/$B$260)*$B$257,IF(W$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:V282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A282,IF(X$2=$A282,($B282/$B$260)*$B$257,IF(X$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:W282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A282,IF(Y$2=$A282,($B282/$B$260)*$B$257,IF(Y$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:X282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A282,IF(Z$2=$A282,($B282/$B$260)*$B$257,IF(Z$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:Y282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A282,IF(AA$2=$A282,($B282/$B$260)*$B$257,IF(AA$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:Z282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A282,IF(AB$2=$A282,($B282/$B$260)*$B$257,IF(AB$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:AA282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A282,IF(AC$2=$A282,($B282/$B$260)*$B$257,IF(AC$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:AB282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A282,IF(AD$2=$A282,($B282/$B$260)*$B$257,IF(AD$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:AC282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A282,IF(AE$2=$A282,($B282/$B$260)*$B$257,IF(AE$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:AD282))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A282,IF(AF$2=$A282,($B282/$B$260)*$B$257,IF(AF$2<=$A282+$B$260-1,$B282/$B$260,$B282-SUM($C282:AE282))),0))","v":0},0]
[2044,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A283,IF(C$2=$A283,($B283/$B$260)*$B$257,IF(C$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM(B283:$C283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A283,IF(D$2=$A283,($B283/$B$260)*$B$257,IF(D$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM(C283:$C283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A283,IF(E$2=$A283,($B283/$B$260)*$B$257,IF(E$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:D283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A283,IF(F$2=$A283,($B283/$B$260)*$B$257,IF(F$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:E283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A283,IF(G$2=$A283,($B283/$B$260)*$B$257,IF(G$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:F283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A283,IF(H$2=$A283,($B283/$B$260)*$B$257,IF(H$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:G283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A283,IF(I$2=$A283,($B283/$B$260)*$B$257,IF(I$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:H283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A283,IF(J$2=$A283,($B283/$B$260)*$B$257,IF(J$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:I283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A283,IF(K$2=$A283,($B283/$B$260)*$B$257,IF(K$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:J283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A283,IF(L$2=$A283,($B283/$B$260)*$B$257,IF(L$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:K283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A283,IF(M$2=$A283,($B283/$B$260)*$B$257,IF(M$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:L283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A283,IF(N$2=$A283,($B283/$B$260)*$B$257,IF(N$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:M283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A283,IF(O$2=$A283,($B283/$B$260)*$B$257,IF(O$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:N283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A283,IF(P$2=$A283,($B283/$B$260)*$B$257,IF(P$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:O283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A283,IF(Q$2=$A283,($B283/$B$260)*$B$257,IF(Q$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:P283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A283,IF(R$2=$A283,($B283/$B$260)*$B$257,IF(R$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:Q283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A283,IF(S$2=$A283,($B283/$B$260)*$B$257,IF(S$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:R283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A283,IF(T$2=$A283,($B283/$B$260)*$B$257,IF(T$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:S283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A283,IF(U$2=$A283,($B283/$B$260)*$B$257,IF(U$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:T283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A283,IF(V$2=$A283,($B283/$B$260)*$B$257,IF(V$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:U283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A283,IF(W$2=$A283,($B283/$B$260)*$B$257,IF(W$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:V283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A283,IF(X$2=$A283,($B283/$B$260)*$B$257,IF(X$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:W283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A283,IF(Y$2=$A283,($B283/$B$260)*$B$257,IF(Y$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:X283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A283,IF(Z$2=$A283,($B283/$B$260)*$B$257,IF(Z$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:Y283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A283,IF(AA$2=$A283,($B283/$B$260)*$B$257,IF(AA$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:Z283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A283,IF(AB$2=$A283,($B283/$B$260)*$B$257,IF(AB$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:AA283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A283,IF(AC$2=$A283,($B283/$B$260)*$B$257,IF(AC$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:AB283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A283,IF(AD$2=$A283,($B283/$B$260)*$B$257,IF(AD$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:AC283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A283,IF(AE$2=$A283,($B283/$B$260)*$B$257,IF(AE$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:AD283))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A283,IF(AF$2=$A283,($B283/$B$260)*$B$257,IF(AF$2<=$A283+$B$260-1,$B283/$B$260,$B283-SUM($C283:AE283))),0))","v":0},0]
[2045,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A284,IF(C$2=$A284,($B284/$B$260)*$B$257,IF(C$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM(B284:$C284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A284,IF(D$2=$A284,($B284/$B$260)*$B$257,IF(D$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM(C284:$C284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A284,IF(E$2=$A284,($B284/$B$260)*$B$257,IF(E$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:D284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A284,IF(F$2=$A284,($B284/$B$260)*$B$257,IF(F$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:E284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A284,IF(G$2=$A284,($B284/$B$260)*$B$257,IF(G$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:F284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A284,IF(H$2=$A284,($B284/$B$260)*$B$257,IF(H$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:G284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A284,IF(I$2=$A284,($B284/$B$260)*$B$257,IF(I$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:H284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A284,IF(J$2=$A284,($B284/$B$260)*$B$257,IF(J$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:I284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A284,IF(K$2=$A284,($B284/$B$260)*$B$257,IF(K$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:J284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A284,IF(L$2=$A284,($B284/$B$260)*$B$257,IF(L$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:K284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A284,IF(M$2=$A284,($B284/$B$260)*$B$257,IF(M$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:L284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A284,IF(N$2=$A284,($B284/$B$260)*$B$257,IF(N$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:M284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A284,IF(O$2=$A284,($B284/$B$260)*$B$257,IF(O$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:N284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A284,IF(P$2=$A284,($B284/$B$260)*$B$257,IF(P$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:O284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A284,IF(Q$2=$A284,($B284/$B$260)*$B$257,IF(Q$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:P284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A284,IF(R$2=$A284,($B284/$B$260)*$B$257,IF(R$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:Q284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A284,IF(S$2=$A284,($B284/$B$260)*$B$257,IF(S$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:R284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A284,IF(T$2=$A284,($B284/$B$260)*$B$257,IF(T$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:S284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A284,IF(U$2=$A284,($B284/$B$260)*$B$257,IF(U$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:T284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A284,IF(V$2=$A284,($B284/$B$260)*$B$257,IF(V$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:U284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A284,IF(W$2=$A284,($B284/$B$260)*$B$257,IF(W$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:V284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A284,IF(X$2=$A284,($B284/$B$260)*$B$257,IF(X$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:W284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A284,IF(Y$2=$A284,($B284/$B$260)*$B$257,IF(Y$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:X284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A284,IF(Z$2=$A284,($B284/$B$260)*$B$257,IF(Z$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:Y284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A284,IF(AA$2=$A284,($B284/$B$260)*$B$257,IF(AA$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:Z284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A284,IF(AB$2=$A284,($B284/$B$260)*$B$257,IF(AB$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:AA284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A284,IF(AC$2=$A284,($B284/$B$260)*$B$257,IF(AC$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:AB284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A284,IF(AD$2=$A284,($B284/$B$260)*$B$257,IF(AD$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:AC284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A284,IF(AE$2=$A284,($B284/$B$260)*$B$257,IF(AE$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:AD284))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A284,IF(AF$2=$A284,($B284/$B$260)*$B$257,IF(AF$2<=$A284+$B$260-1,$B284/$B$260,$B284-SUM($C284:AE284))),0))","v":0},0]
[2046,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A285,IF(C$2=$A285,($B285/$B$260)*$B$257,IF(C$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM(B285:$C285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A285,IF(D$2=$A285,($B285/$B$260)*$B$257,IF(D$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM(C285:$C285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A285,IF(E$2=$A285,($B285/$B$260)*$B$257,IF(E$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:D285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A285,IF(F$2=$A285,($B285/$B$260)*$B$257,IF(F$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:E285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A285,IF(G$2=$A285,($B285/$B$260)*$B$257,IF(G$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:F285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A285,IF(H$2=$A285,($B285/$B$260)*$B$257,IF(H$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:G285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A285,IF(I$2=$A285,($B285/$B$260)*$B$257,IF(I$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:H285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A285,IF(J$2=$A285,($B285/$B$260)*$B$257,IF(J$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:I285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A285,IF(K$2=$A285,($B285/$B$260)*$B$257,IF(K$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:J285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A285,IF(L$2=$A285,($B285/$B$260)*$B$257,IF(L$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:K285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A285,IF(M$2=$A285,($B285/$B$260)*$B$257,IF(M$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:L285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A285,IF(N$2=$A285,($B285/$B$260)*$B$257,IF(N$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:M285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A285,IF(O$2=$A285,($B285/$B$260)*$B$257,IF(O$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:N285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A285,IF(P$2=$A285,($B285/$B$260)*$B$257,IF(P$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:O285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A285,IF(Q$2=$A285,($B285/$B$260)*$B$257,IF(Q$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:P285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A285,IF(R$2=$A285,($B285/$B$260)*$B$257,IF(R$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:Q285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A285,IF(S$2=$A285,($B285/$B$260)*$B$257,IF(S$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:R285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A285,IF(T$2=$A285,($B285/$B$260)*$B$257,IF(T$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:S285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A285,IF(U$2=$A285,($B285/$B$260)*$B$257,IF(U$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:T285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A285,IF(V$2=$A285,($B285/$B$260)*$B$257,IF(V$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:U285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A285,IF(W$2=$A285,($B285/$B$260)*$B$257,IF(W$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:V285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A285,IF(X$2=$A285,($B285/$B$260)*$B$257,IF(X$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:W285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A285,IF(Y$2=$A285,($B285/$B$260)*$B$257,IF(Y$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:X285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A285,IF(Z$2=$A285,($B285/$B$260)*$B$257,IF(Z$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:Y285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A285,IF(AA$2=$A285,($B285/$B$260)*$B$257,IF(AA$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:Z285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A285,IF(AB$2=$A285,($B285/$B$260)*$B$257,IF(AB$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:AA285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A285,IF(AC$2=$A285,($B285/$B$260)*$B$257,IF(AC$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:AB285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A285,IF(AD$2=$A285,($B285/$B$260)*$B$257,IF(AD$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:AC285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A285,IF(AE$2=$A285,($B285/$B$260)*$B$257,IF(AE$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:AD285))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A285,IF(AF$2=$A285,($B285/$B$260)*$B$257,IF(AF$2<=$A285+$B$260-1,$B285/$B$260,$B285-SUM($C285:AE285))),0))","v":0},0]
[2047,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A286,IF(C$2=$A286,($B286/$B$260)*$B$257,IF(C$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM(B286:$C286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A286,IF(D$2=$A286,($B286/$B$260)*$B$257,IF(D$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM(C286:$C286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A286,IF(E$2=$A286,($B286/$B$260)*$B$257,IF(E$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:D286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A286,IF(F$2=$A286,($B286/$B$260)*$B$257,IF(F$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:E286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A286,IF(G$2=$A286,($B286/$B$260)*$B$257,IF(G$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:F286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A286,IF(H$2=$A286,($B286/$B$260)*$B$257,IF(H$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:G286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A286,IF(I$2=$A286,($B286/$B$260)*$B$257,IF(I$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:H286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A286,IF(J$2=$A286,($B286/$B$260)*$B$257,IF(J$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:I286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A286,IF(K$2=$A286,($B286/$B$260)*$B$257,IF(K$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:J286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A286,IF(L$2=$A286,($B286/$B$260)*$B$257,IF(L$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:K286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A286,IF(M$2=$A286,($B286/$B$260)*$B$257,IF(M$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:L286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A286,IF(N$2=$A286,($B286/$B$260)*$B$257,IF(N$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:M286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A286,IF(O$2=$A286,($B286/$B$260)*$B$257,IF(O$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:N286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A286,IF(P$2=$A286,($B286/$B$260)*$B$257,IF(P$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:O286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A286,IF(Q$2=$A286,($B286/$B$260)*$B$257,IF(Q$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:P286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A286,IF(R$2=$A286,($B286/$B$260)*$B$257,IF(R$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:Q286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A286,IF(S$2=$A286,($B286/$B$260)*$B$257,IF(S$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:R286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A286,IF(T$2=$A286,($B286/$B$260)*$B$257,IF(T$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:S286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A286,IF(U$2=$A286,($B286/$B$260)*$B$257,IF(U$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:T286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A286,IF(V$2=$A286,($B286/$B$260)*$B$257,IF(V$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:U286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A286,IF(W$2=$A286,($B286/$B$260)*$B$257,IF(W$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:V286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A286,IF(X$2=$A286,($B286/$B$260)*$B$257,IF(X$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:W286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A286,IF(Y$2=$A286,($B286/$B$260)*$B$257,IF(Y$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:X286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A286,IF(Z$2=$A286,($B286/$B$260)*$B$257,IF(Z$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:Y286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A286,IF(AA$2=$A286,($B286/$B$260)*$B$257,IF(AA$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:Z286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A286,IF(AB$2=$A286,($B286/$B$260)*$B$257,IF(AB$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:AA286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A286,IF(AC$2=$A286,($B286/$B$260)*$B$257,IF(AC$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:AB286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A286,IF(AD$2=$A286,($B286/$B$260)*$B$257,IF(AD$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:AC286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A286,IF(AE$2=$A286,($B286/$B$260)*$B$257,IF(AE$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:AD286))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A286,IF(AF$2=$A286,($B286/$B$260)*$B$257,IF(AF$2<=$A286+$B$260-1,$B286/$B$260,$B286-SUM($C286:AE286))),0))","v":0},{"$f":"SUM(C286:AF286)","v":0}]
[2048,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A287,IF(C$2=$A287,($B287/$B$260)*$B$257,IF(C$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM(B287:$C287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A287,IF(D$2=$A287,($B287/$B$260)*$B$257,IF(D$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM(C287:$C287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A287,IF(E$2=$A287,($B287/$B$260)*$B$257,IF(E$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:D287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A287,IF(F$2=$A287,($B287/$B$260)*$B$257,IF(F$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:E287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A287,IF(G$2=$A287,($B287/$B$260)*$B$257,IF(G$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:F287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A287,IF(H$2=$A287,($B287/$B$260)*$B$257,IF(H$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:G287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A287,IF(I$2=$A287,($B287/$B$260)*$B$257,IF(I$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:H287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A287,IF(J$2=$A287,($B287/$B$260)*$B$257,IF(J$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:I287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A287,IF(K$2=$A287,($B287/$B$260)*$B$257,IF(K$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:J287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A287,IF(L$2=$A287,($B287/$B$260)*$B$257,IF(L$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:K287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A287,IF(M$2=$A287,($B287/$B$260)*$B$257,IF(M$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:L287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A287,IF(N$2=$A287,($B287/$B$260)*$B$257,IF(N$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:M287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A287,IF(O$2=$A287,($B287/$B$260)*$B$257,IF(O$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:N287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A287,IF(P$2=$A287,($B287/$B$260)*$B$257,IF(P$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:O287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A287,IF(Q$2=$A287,($B287/$B$260)*$B$257,IF(Q$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:P287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A287,IF(R$2=$A287,($B287/$B$260)*$B$257,IF(R$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:Q287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A287,IF(S$2=$A287,($B287/$B$260)*$B$257,IF(S$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:R287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A287,IF(T$2=$A287,($B287/$B$260)*$B$257,IF(T$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:S287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A287,IF(U$2=$A287,($B287/$B$260)*$B$257,IF(U$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:T287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A287,IF(V$2=$A287,($B287/$B$260)*$B$257,IF(V$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:U287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A287,IF(W$2=$A287,($B287/$B$260)*$B$257,IF(W$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:V287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A287,IF(X$2=$A287,($B287/$B$260)*$B$257,IF(X$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:W287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A287,IF(Y$2=$A287,($B287/$B$260)*$B$257,IF(Y$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:X287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A287,IF(Z$2=$A287,($B287/$B$260)*$B$257,IF(Z$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:Y287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A287,IF(AA$2=$A287,($B287/$B$260)*$B$257,IF(AA$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:Z287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A287,IF(AB$2=$A287,($B287/$B$260)*$B$257,IF(AB$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:AA287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A287,IF(AC$2=$A287,($B287/$B$260)*$B$257,IF(AC$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:AB287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A287,IF(AD$2=$A287,($B287/$B$260)*$B$257,IF(AD$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:AC287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A287,IF(AE$2=$A287,($B287/$B$260)*$B$257,IF(AE$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:AD287))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A287,IF(AF$2=$A287,($B287/$B$260)*$B$257,IF(AF$2<=$A287+$B$260-1,$B287/$B$260,$B287-SUM($C287:AE287))),0))","v":0},0]
[2049,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A288,IF(C$2=$A288,($B288/$B$260)*$B$257,IF(C$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM(B288:$C288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A288,IF(D$2=$A288,($B288/$B$260)*$B$257,IF(D$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM(C288:$C288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A288,IF(E$2=$A288,($B288/$B$260)*$B$257,IF(E$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:D288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A288,IF(F$2=$A288,($B288/$B$260)*$B$257,IF(F$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:E288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A288,IF(G$2=$A288,($B288/$B$260)*$B$257,IF(G$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:F288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A288,IF(H$2=$A288,($B288/$B$260)*$B$257,IF(H$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:G288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A288,IF(I$2=$A288,($B288/$B$260)*$B$257,IF(I$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:H288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A288,IF(J$2=$A288,($B288/$B$260)*$B$257,IF(J$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:I288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A288,IF(K$2=$A288,($B288/$B$260)*$B$257,IF(K$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:J288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A288,IF(L$2=$A288,($B288/$B$260)*$B$257,IF(L$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:K288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A288,IF(M$2=$A288,($B288/$B$260)*$B$257,IF(M$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:L288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A288,IF(N$2=$A288,($B288/$B$260)*$B$257,IF(N$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:M288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A288,IF(O$2=$A288,($B288/$B$260)*$B$257,IF(O$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:N288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A288,IF(P$2=$A288,($B288/$B$260)*$B$257,IF(P$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:O288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A288,IF(Q$2=$A288,($B288/$B$260)*$B$257,IF(Q$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:P288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A288,IF(R$2=$A288,($B288/$B$260)*$B$257,IF(R$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:Q288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A288,IF(S$2=$A288,($B288/$B$260)*$B$257,IF(S$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:R288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A288,IF(T$2=$A288,($B288/$B$260)*$B$257,IF(T$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:S288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A288,IF(U$2=$A288,($B288/$B$260)*$B$257,IF(U$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:T288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A288,IF(V$2=$A288,($B288/$B$260)*$B$257,IF(V$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:U288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A288,IF(W$2=$A288,($B288/$B$260)*$B$257,IF(W$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:V288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A288,IF(X$2=$A288,($B288/$B$260)*$B$257,IF(X$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:W288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A288,IF(Y$2=$A288,($B288/$B$260)*$B$257,IF(Y$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:X288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A288,IF(Z$2=$A288,($B288/$B$260)*$B$257,IF(Z$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:Y288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A288,IF(AA$2=$A288,($B288/$B$260)*$B$257,IF(AA$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:Z288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A288,IF(AB$2=$A288,($B288/$B$260)*$B$257,IF(AB$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:AA288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A288,IF(AC$2=$A288,($B288/$B$260)*$B$257,IF(AC$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:AB288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A288,IF(AD$2=$A288,($B288/$B$260)*$B$257,IF(AD$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:AC288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A288,IF(AE$2=$A288,($B288/$B$260)*$B$257,IF(AE$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:AD288))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A288,IF(AF$2=$A288,($B288/$B$260)*$B$257,IF(AF$2<=$A288+$B$260-1,$B288/$B$260,$B288-SUM($C288:AE288))),0))","v":0},0]
[2050,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A289,IF(C$2=$A289,($B289/$B$260)*$B$257,IF(C$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM(B289:$C289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A289,IF(D$2=$A289,($B289/$B$260)*$B$257,IF(D$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM(C289:$C289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A289,IF(E$2=$A289,($B289/$B$260)*$B$257,IF(E$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:D289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A289,IF(F$2=$A289,($B289/$B$260)*$B$257,IF(F$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:E289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A289,IF(G$2=$A289,($B289/$B$260)*$B$257,IF(G$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:F289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A289,IF(H$2=$A289,($B289/$B$260)*$B$257,IF(H$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:G289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A289,IF(I$2=$A289,($B289/$B$260)*$B$257,IF(I$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:H289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A289,IF(J$2=$A289,($B289/$B$260)*$B$257,IF(J$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:I289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A289,IF(K$2=$A289,($B289/$B$260)*$B$257,IF(K$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:J289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A289,IF(L$2=$A289,($B289/$B$260)*$B$257,IF(L$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:K289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A289,IF(M$2=$A289,($B289/$B$260)*$B$257,IF(M$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:L289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A289,IF(N$2=$A289,($B289/$B$260)*$B$257,IF(N$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:M289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A289,IF(O$2=$A289,($B289/$B$260)*$B$257,IF(O$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:N289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A289,IF(P$2=$A289,($B289/$B$260)*$B$257,IF(P$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:O289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A289,IF(Q$2=$A289,($B289/$B$260)*$B$257,IF(Q$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:P289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A289,IF(R$2=$A289,($B289/$B$260)*$B$257,IF(R$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:Q289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A289,IF(S$2=$A289,($B289/$B$260)*$B$257,IF(S$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:R289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A289,IF(T$2=$A289,($B289/$B$260)*$B$257,IF(T$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:S289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A289,IF(U$2=$A289,($B289/$B$260)*$B$257,IF(U$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:T289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A289,IF(V$2=$A289,($B289/$B$260)*$B$257,IF(V$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:U289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A289,IF(W$2=$A289,($B289/$B$260)*$B$257,IF(W$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:V289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A289,IF(X$2=$A289,($B289/$B$260)*$B$257,IF(X$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:W289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A289,IF(Y$2=$A289,($B289/$B$260)*$B$257,IF(Y$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:X289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A289,IF(Z$2=$A289,($B289/$B$260)*$B$257,IF(Z$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:Y289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A289,IF(AA$2=$A289,($B289/$B$260)*$B$257,IF(AA$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:Z289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A289,IF(AB$2=$A289,($B289/$B$260)*$B$257,IF(AB$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:AA289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A289,IF(AC$2=$A289,($B289/$B$260)*$B$257,IF(AC$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:AB289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A289,IF(AD$2=$A289,($B289/$B$260)*$B$257,IF(AD$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:AC289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A289,IF(AE$2=$A289,($B289/$B$260)*$B$257,IF(AE$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:AD289))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A289,IF(AF$2=$A289,($B289/$B$260)*$B$257,IF(AF$2<=$A289+$B$260-1,$B289/$B$260,$B289-SUM($C289:AE289))),0))","v":0},0]
[2051,0,{"$f":"IF($B$260=0,0,IF(C$2>=$A290,IF(C$2=$A290,($B290/$B$260)*$B$257,IF(C$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM(B290:$C290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(D$2>=$A290,IF(D$2=$A290,($B290/$B$260)*$B$257,IF(D$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM(C290:$C290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(E$2>=$A290,IF(E$2=$A290,($B290/$B$260)*$B$257,IF(E$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:D290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(F$2>=$A290,IF(F$2=$A290,($B290/$B$260)*$B$257,IF(F$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:E290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(G$2>=$A290,IF(G$2=$A290,($B290/$B$260)*$B$257,IF(G$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:F290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(H$2>=$A290,IF(H$2=$A290,($B290/$B$260)*$B$257,IF(H$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:G290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(I$2>=$A290,IF(I$2=$A290,($B290/$B$260)*$B$257,IF(I$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:H290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(J$2>=$A290,IF(J$2=$A290,($B290/$B$260)*$B$257,IF(J$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:I290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(K$2>=$A290,IF(K$2=$A290,($B290/$B$260)*$B$257,IF(K$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:J290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(L$2>=$A290,IF(L$2=$A290,($B290/$B$260)*$B$257,IF(L$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:K290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(M$2>=$A290,IF(M$2=$A290,($B290/$B$260)*$B$257,IF(M$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:L290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(N$2>=$A290,IF(N$2=$A290,($B290/$B$260)*$B$257,IF(N$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:M290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(O$2>=$A290,IF(O$2=$A290,($B290/$B$260)*$B$257,IF(O$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:N290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(P$2>=$A290,IF(P$2=$A290,($B290/$B$260)*$B$257,IF(P$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:O290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Q$2>=$A290,IF(Q$2=$A290,($B290/$B$260)*$B$257,IF(Q$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:P290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(R$2>=$A290,IF(R$2=$A290,($B290/$B$260)*$B$257,IF(R$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:Q290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(S$2>=$A290,IF(S$2=$A290,($B290/$B$260)*$B$257,IF(S$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:R290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(T$2>=$A290,IF(T$2=$A290,($B290/$B$260)*$B$257,IF(T$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:S290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(U$2>=$A290,IF(U$2=$A290,($B290/$B$260)*$B$257,IF(U$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:T290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(V$2>=$A290,IF(V$2=$A290,($B290/$B$260)*$B$257,IF(V$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:U290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(W$2>=$A290,IF(W$2=$A290,($B290/$B$260)*$B$257,IF(W$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:V290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(X$2>=$A290,IF(X$2=$A290,($B290/$B$260)*$B$257,IF(X$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:W290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Y$2>=$A290,IF(Y$2=$A290,($B290/$B$260)*$B$257,IF(Y$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:X290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(Z$2>=$A290,IF(Z$2=$A290,($B290/$B$260)*$B$257,IF(Z$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:Y290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AA$2>=$A290,IF(AA$2=$A290,($B290/$B$260)*$B$257,IF(AA$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:Z290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AB$2>=$A290,IF(AB$2=$A290,($B290/$B$260)*$B$257,IF(AB$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:AA290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AC$2>=$A290,IF(AC$2=$A290,($B290/$B$260)*$B$257,IF(AC$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:AB290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AD$2>=$A290,IF(AD$2=$A290,($B290/$B$260)*$B$257,IF(AD$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:AC290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AE$2>=$A290,IF(AE$2=$A290,($B290/$B$260)*$B$257,IF(AE$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:AD290))),0))","v":0},{"$f":"IF($B$260=0,0,IF(AF$2>=$A290,IF(AF$2=$A290,($B290/$B$260)*$B$257,IF(AF$2<=$A290+$B$260-1,$B290/$B$260,$B290-SUM($C290:AE290))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A257","v":"Total Depreciation - Interior Costs - Construction"},{"$f":"SUM(B261:B290)","v":76500959.258979723},{"$f":"SUM(C261:C290)","v":0},{"$f":"SUM(D261:D290)","v":0},0,637507.99382483098,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,1275015.987649662,{"$f":"SUM(C291:AF291)","v":33787923.672716029}]
[]
[{"$f":"+Capex!$A$14","v":"Maintenance Capital"},{"$f":"+Capex!$C$14/12","v":0.5}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$14=0,Capex!G$14,IF(Capex!$B$14=Capex!G$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!G$28,IF(Capex!$B$14=Capex!G$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!H$14,IF(Capex!$B$14=Capex!H$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!H$28,IF(Capex!$B$14=Capex!H$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!I$14,IF(Capex!$B$14=Capex!I$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!I$28,IF(Capex!$B$14=Capex!I$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!J$14,IF(Capex!$B$14=Capex!J$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!J$28,IF(Capex!$B$14=Capex!J$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!K$14,IF(Capex!$B$14=Capex!K$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!K$28,IF(Capex!$B$14=Capex!K$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!L$14,IF(Capex!$B$14=Capex!L$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!L$28,IF(Capex!$B$14=Capex!L$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!M$14,IF(Capex!$B$14=Capex!M$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!M$28,IF(Capex!$B$14=Capex!M$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!N$14,IF(Capex!$B$14=Capex!N$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!N$28,IF(Capex!$B$14=Capex!N$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!O$14,IF(Capex!$B$14=Capex!O$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!O$28,IF(Capex!$B$14=Capex!O$4,Capex!$AK$28,0))","v":0},{"$f":"IF(Capex!$B$14=0,Capex!P$14,IF(Capex!$B$14=Capex!P$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!P$28,IF(Capex!$B$14=Capex!P$4,Capex!$AK$28,0))","v":26500},{"$f":"IF(Capex!$B$14=0,Capex!Q$14,IF(Capex!$B$14=Capex!Q$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!Q$28,IF(Capex!$B$14=Capex!Q$4,Capex!$AK$28,0))","v":27295},{"$f":"IF(Capex!$B$14=0,Capex!R$14,IF(Capex!$B$14=Capex!R$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!R$28,IF(Capex!$B$14=Capex!R$4,Capex!$AK$28,0))","v":28364.72309090909},{"$f":"IF(Capex!$B$14=0,Capex!S$14,IF(Capex!$B$14=Capex!S$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!S$28,IF(Capex!$B$14=Capex!S$4,Capex!$AK$28,0))","v":29215.671818181818},{"$f":"IF(Capex!$B$14=0,Capex!T$14,IF(Capex!$B$14=Capex!T$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!T$28,IF(Capex!$B$14=Capex!T$4,Capex!$AK$28,0))","v":30092.137636363637},{"$f":"IF(Capex!$B$14=0,Capex!U$14,IF(Capex!$B$14=Capex!U$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!U$28,IF(Capex!$B$14=Capex!U$4,Capex!$AK$28,0))","v":30994.90109090909},{"$f":"IF(Capex!$B$14=0,Capex!V$14,IF(Capex!$B$14=Capex!V$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!V$28,IF(Capex!$B$14=Capex!V$4,Capex!$AK$28,0))","v":66841.190909090918},{"$f":"IF(Capex!$B$14=0,Capex!W$14,IF(Capex!$B$14=Capex!W$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!W$28,IF(Capex!$B$14=Capex!W$4,Capex!$AK$28,0))","v":68846.431454545454},{"$f":"IF(Capex!$B$14=0,Capex!X$14,IF(Capex!$B$14=Capex!X$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!X$28,IF(Capex!$B$14=Capex!X$4,Capex!$AK$28,0))","v":70911.822181818177},{"$f":"IF(Capex!$B$14=0,Capex!Y$14,IF(Capex!$B$14=Capex!Y$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!Y$28,IF(Capex!$B$14=Capex!Y$4,Capex!$AK$28,0))","v":73039.174727272723},{"$f":"IF(Capex!$B$14=0,Capex!Z$14,IF(Capex!$B$14=Capex!Z$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!Z$28,IF(Capex!$B$14=Capex!Z$4,Capex!$AK$28,0))","v":75230.348909090899},{"$f":"IF(Capex!$B$14=0,Capex!AA$14,IF(Capex!$B$14=Capex!AA$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AA$28,IF(Capex!$B$14=Capex!AA$4,Capex!$AK$28,0))","v":77487.262363636371},{"$f":"IF(Capex!$B$14=0,Capex!AB$14,IF(Capex!$B$14=Capex!AB$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AB$28,IF(Capex!$B$14=Capex!AB$4,Capex!$AK$28,0))","v":79811.880909090905},{"$f":"IF(Capex!$B$14=0,Capex!AC$14,IF(Capex!$B$14=Capex!AC$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AC$28,IF(Capex!$B$14=Capex!AC$4,Capex!$AK$28,0))","v":82206.23781818182},{"$f":"IF(Capex!$B$14=0,Capex!AD$14,IF(Capex!$B$14=Capex!AD$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AD$28,IF(Capex!$B$14=Capex!AD$4,Capex!$AK$28,0))","v":84672.424181818176},{"$f":"IF(Capex!$B$14=0,Capex!AE$14,IF(Capex!$B$14=Capex!AE$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AE$28,IF(Capex!$B$14=Capex!AE$4,Capex!$AK$28,0))","v":87212.588909090904},{"$f":"IF(Capex!$B$14=0,Capex!AF$14,IF(Capex!$B$14=Capex!AF$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AF$28,IF(Capex!$B$14=Capex!AF$4,Capex!$AK$28,0))","v":89828.967636363639},{"$f":"IF(Capex!$B$14=0,Capex!AG$14,IF(Capex!$B$14=Capex!AG$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AG$28,IF(Capex!$B$14=Capex!AG$4,Capex!$AK$28,0))","v":92523.844181818175},{"$f":"IF(Capex!$B$14=0,Capex!AH$14,IF(Capex!$B$14=Capex!AH$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AH$28,IF(Capex!$B$14=Capex!AH$4,Capex!$AK$28,0))","v":95299.560181818175},{"$f":"IF(Capex!$B$14=0,Capex!AI$14,IF(Capex!$B$14=Capex!AI$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AI$28,IF(Capex!$B$14=Capex!AI$4,Capex!$AK$28,0))","v":98158.543999999994},{"$f":"IF(Capex!$B$14=0,Capex!AJ$14,IF(Capex!$B$14=Capex!AJ$4,Capex!$AK$14,0))+IF(Capex!$B$14=0,Capex!AJ$28,IF(Capex!$B$14=Capex!AJ$4,Capex!$AK$28,0))","v":101103.3010909091}]
["Cumulative Capital Costs",null,{"$f":"+C294","v":0},{"$f":"+D294+C295","v":0},{"$f":"+E294+D295","v":0},{"$f":"+F294+E295","v":0},{"$f":"+G294+F295","v":0},{"$f":"+H294+G295","v":0},{"$f":"+I294+H295","v":0},{"$f":"+J294+I295","v":0},{"$f":"+K294+J295","v":0},{"$f":"+L294+K295","v":26500},{"$f":"+M294+L295","v":53795},{"$f":"+N294+M295","v":82159.723090909087},{"$f":"+O294+N295","v":111375.3949090909},{"$f":"+P294+O295","v":141467.53254545454},{"$f":"+Q294+P295","v":172462.43363636362},{"$f":"+R294+Q295","v":239303.62454545454},{"$f":"+S294+R295","v":308150.05599999998},{"$f":"+T294+S295","v":379061.87818181817},{"$f":"+U294+T295","v":452101.05290909088},{"$f":"+V294+U295","v":527331.40181818174},{"$f":"+W294+V295","v":604818.66418181814},{"$f":"+X294+W295","v":684630.545090909},{"$f":"+Y294+X295","v":766836.78290909086},{"$f":"+Z294+Y295","v":851509.20709090901},{"$f":"+AA294+Z295","v":938721.79599999986},{"$f":"+AB294+AA295","v":1028550.7636363634},{"$f":"+AC294+AB295","v":1121074.6078181816},{"$f":"+AD294+AC295","v":1216374.1679999998},{"$f":"+AE294+AD295","v":1314532.7119999998},{"$f":"+AF294+AE295","v":1415636.013090909}]
["Depreciation Life",{"$f":"+Capex!$D$14","v":60}]
[{"$f":"+A117","v":2022},{"$f":"SUMIF($C$2:$AF$2,A297,$C$294:$AF$294)","v":0},{"$f":"IF($B$296=0,0,IF(C$2>=$A297,IF(C$2=$A297,($B297/$B$296)*$B$293,IF(C$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM(B297:$C297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A297,IF(D$2=$A297,($B297/$B$296)*$B$293,IF(D$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM(C297:$C297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A297,IF(E$2=$A297,($B297/$B$296)*$B$293,IF(E$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:D297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A297,IF(F$2=$A297,($B297/$B$296)*$B$293,IF(F$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:E297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A297,IF(G$2=$A297,($B297/$B$296)*$B$293,IF(G$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:F297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A297,IF(H$2=$A297,($B297/$B$296)*$B$293,IF(H$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:G297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A297,IF(I$2=$A297,($B297/$B$296)*$B$293,IF(I$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:H297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A297,IF(J$2=$A297,($B297/$B$296)*$B$293,IF(J$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:I297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A297,IF(K$2=$A297,($B297/$B$296)*$B$293,IF(K$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:J297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A297,IF(L$2=$A297,($B297/$B$296)*$B$293,IF(L$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:K297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A297,IF(M$2=$A297,($B297/$B$296)*$B$293,IF(M$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:L297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A297,IF(N$2=$A297,($B297/$B$296)*$B$293,IF(N$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:M297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A297,IF(O$2=$A297,($B297/$B$296)*$B$293,IF(O$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:N297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A297,IF(P$2=$A297,($B297/$B$296)*$B$293,IF(P$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:O297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A297,IF(Q$2=$A297,($B297/$B$296)*$B$293,IF(Q$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:P297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A297,IF(R$2=$A297,($B297/$B$296)*$B$293,IF(R$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:Q297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A297,IF(S$2=$A297,($B297/$B$296)*$B$293,IF(S$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:R297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A297,IF(T$2=$A297,($B297/$B$296)*$B$293,IF(T$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:S297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A297,IF(U$2=$A297,($B297/$B$296)*$B$293,IF(U$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:T297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A297,IF(V$2=$A297,($B297/$B$296)*$B$293,IF(V$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:U297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A297,IF(W$2=$A297,($B297/$B$296)*$B$293,IF(W$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:V297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A297,IF(X$2=$A297,($B297/$B$296)*$B$293,IF(X$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:W297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A297,IF(Y$2=$A297,($B297/$B$296)*$B$293,IF(Y$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:X297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A297,IF(Z$2=$A297,($B297/$B$296)*$B$293,IF(Z$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:Y297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A297,IF(AA$2=$A297,($B297/$B$296)*$B$293,IF(AA$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:Z297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A297,IF(AB$2=$A297,($B297/$B$296)*$B$293,IF(AB$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:AA297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A297,IF(AC$2=$A297,($B297/$B$296)*$B$293,IF(AC$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:AB297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A297,IF(AD$2=$A297,($B297/$B$296)*$B$293,IF(AD$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:AC297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A297,IF(AE$2=$A297,($B297/$B$296)*$B$293,IF(AE$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:AD297))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A297,IF(AF$2=$A297,($B297/$B$296)*$B$293,IF(AF$2<=$A297+$B$296-1,$B297/$B$296,$B297-SUM($C297:AE297))),0))","v":0},{"$f":"SUM(C297:AF297)","v":0}]
[{"$f":"+A297+1","v":2023},0,{"$f":"IF($B$296=0,0,IF(C$2>=$A298,IF(C$2=$A298,($B298/$B$296)*$B$293,IF(C$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM(B298:$C298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A298,IF(D$2=$A298,($B298/$B$296)*$B$293,IF(D$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM(C298:$C298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A298,IF(E$2=$A298,($B298/$B$296)*$B$293,IF(E$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:D298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A298,IF(F$2=$A298,($B298/$B$296)*$B$293,IF(F$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:E298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A298,IF(G$2=$A298,($B298/$B$296)*$B$293,IF(G$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:F298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A298,IF(H$2=$A298,($B298/$B$296)*$B$293,IF(H$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:G298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A298,IF(I$2=$A298,($B298/$B$296)*$B$293,IF(I$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:H298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A298,IF(J$2=$A298,($B298/$B$296)*$B$293,IF(J$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:I298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A298,IF(K$2=$A298,($B298/$B$296)*$B$293,IF(K$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:J298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A298,IF(L$2=$A298,($B298/$B$296)*$B$293,IF(L$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:K298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A298,IF(M$2=$A298,($B298/$B$296)*$B$293,IF(M$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:L298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A298,IF(N$2=$A298,($B298/$B$296)*$B$293,IF(N$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:M298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A298,IF(O$2=$A298,($B298/$B$296)*$B$293,IF(O$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:N298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A298,IF(P$2=$A298,($B298/$B$296)*$B$293,IF(P$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:O298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A298,IF(Q$2=$A298,($B298/$B$296)*$B$293,IF(Q$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:P298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A298,IF(R$2=$A298,($B298/$B$296)*$B$293,IF(R$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:Q298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A298,IF(S$2=$A298,($B298/$B$296)*$B$293,IF(S$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:R298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A298,IF(T$2=$A298,($B298/$B$296)*$B$293,IF(T$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:S298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A298,IF(U$2=$A298,($B298/$B$296)*$B$293,IF(U$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:T298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A298,IF(V$2=$A298,($B298/$B$296)*$B$293,IF(V$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:U298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A298,IF(W$2=$A298,($B298/$B$296)*$B$293,IF(W$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:V298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A298,IF(X$2=$A298,($B298/$B$296)*$B$293,IF(X$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:W298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A298,IF(Y$2=$A298,($B298/$B$296)*$B$293,IF(Y$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:X298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A298,IF(Z$2=$A298,($B298/$B$296)*$B$293,IF(Z$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:Y298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A298,IF(AA$2=$A298,($B298/$B$296)*$B$293,IF(AA$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:Z298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A298,IF(AB$2=$A298,($B298/$B$296)*$B$293,IF(AB$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:AA298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A298,IF(AC$2=$A298,($B298/$B$296)*$B$293,IF(AC$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:AB298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A298,IF(AD$2=$A298,($B298/$B$296)*$B$293,IF(AD$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:AC298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A298,IF(AE$2=$A298,($B298/$B$296)*$B$293,IF(AE$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:AD298))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A298,IF(AF$2=$A298,($B298/$B$296)*$B$293,IF(AF$2<=$A298+$B$296-1,$B298/$B$296,$B298-SUM($C298:AE298))),0))","v":0},0]
[{"$f":"+A298+1","v":2024},0,{"$f":"IF($B$296=0,0,IF(C$2>=$A299,IF(C$2=$A299,($B299/$B$296)*$B$293,IF(C$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM(B299:$C299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A299,IF(D$2=$A299,($B299/$B$296)*$B$293,IF(D$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM(C299:$C299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A299,IF(E$2=$A299,($B299/$B$296)*$B$293,IF(E$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:D299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A299,IF(F$2=$A299,($B299/$B$296)*$B$293,IF(F$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:E299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A299,IF(G$2=$A299,($B299/$B$296)*$B$293,IF(G$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:F299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A299,IF(H$2=$A299,($B299/$B$296)*$B$293,IF(H$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:G299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A299,IF(I$2=$A299,($B299/$B$296)*$B$293,IF(I$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:H299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A299,IF(J$2=$A299,($B299/$B$296)*$B$293,IF(J$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:I299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A299,IF(K$2=$A299,($B299/$B$296)*$B$293,IF(K$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:J299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A299,IF(L$2=$A299,($B299/$B$296)*$B$293,IF(L$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:K299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A299,IF(M$2=$A299,($B299/$B$296)*$B$293,IF(M$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:L299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A299,IF(N$2=$A299,($B299/$B$296)*$B$293,IF(N$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:M299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A299,IF(O$2=$A299,($B299/$B$296)*$B$293,IF(O$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:N299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A299,IF(P$2=$A299,($B299/$B$296)*$B$293,IF(P$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:O299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A299,IF(Q$2=$A299,($B299/$B$296)*$B$293,IF(Q$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:P299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A299,IF(R$2=$A299,($B299/$B$296)*$B$293,IF(R$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:Q299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A299,IF(S$2=$A299,($B299/$B$296)*$B$293,IF(S$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:R299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A299,IF(T$2=$A299,($B299/$B$296)*$B$293,IF(T$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:S299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A299,IF(U$2=$A299,($B299/$B$296)*$B$293,IF(U$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:T299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A299,IF(V$2=$A299,($B299/$B$296)*$B$293,IF(V$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:U299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A299,IF(W$2=$A299,($B299/$B$296)*$B$293,IF(W$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:V299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A299,IF(X$2=$A299,($B299/$B$296)*$B$293,IF(X$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:W299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A299,IF(Y$2=$A299,($B299/$B$296)*$B$293,IF(Y$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:X299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A299,IF(Z$2=$A299,($B299/$B$296)*$B$293,IF(Z$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:Y299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A299,IF(AA$2=$A299,($B299/$B$296)*$B$293,IF(AA$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:Z299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A299,IF(AB$2=$A299,($B299/$B$296)*$B$293,IF(AB$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:AA299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A299,IF(AC$2=$A299,($B299/$B$296)*$B$293,IF(AC$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:AB299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A299,IF(AD$2=$A299,($B299/$B$296)*$B$293,IF(AD$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:AC299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A299,IF(AE$2=$A299,($B299/$B$296)*$B$293,IF(AE$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:AD299))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A299,IF(AF$2=$A299,($B299/$B$296)*$B$293,IF(AF$2<=$A299+$B$296-1,$B299/$B$296,$B299-SUM($C299:AE299))),0))","v":0},0]
[2025,0,{"$f":"IF($B$296=0,0,IF(C$2>=$A300,IF(C$2=$A300,($B300/$B$296)*$B$293,IF(C$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM(B300:$C300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A300,IF(D$2=$A300,($B300/$B$296)*$B$293,IF(D$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM(C300:$C300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A300,IF(E$2=$A300,($B300/$B$296)*$B$293,IF(E$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:D300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A300,IF(F$2=$A300,($B300/$B$296)*$B$293,IF(F$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:E300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A300,IF(G$2=$A300,($B300/$B$296)*$B$293,IF(G$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:F300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A300,IF(H$2=$A300,($B300/$B$296)*$B$293,IF(H$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:G300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A300,IF(I$2=$A300,($B300/$B$296)*$B$293,IF(I$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:H300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A300,IF(J$2=$A300,($B300/$B$296)*$B$293,IF(J$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:I300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A300,IF(K$2=$A300,($B300/$B$296)*$B$293,IF(K$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:J300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A300,IF(L$2=$A300,($B300/$B$296)*$B$293,IF(L$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:K300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A300,IF(M$2=$A300,($B300/$B$296)*$B$293,IF(M$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:L300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A300,IF(N$2=$A300,($B300/$B$296)*$B$293,IF(N$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:M300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A300,IF(O$2=$A300,($B300/$B$296)*$B$293,IF(O$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:N300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A300,IF(P$2=$A300,($B300/$B$296)*$B$293,IF(P$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:O300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A300,IF(Q$2=$A300,($B300/$B$296)*$B$293,IF(Q$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:P300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A300,IF(R$2=$A300,($B300/$B$296)*$B$293,IF(R$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:Q300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A300,IF(S$2=$A300,($B300/$B$296)*$B$293,IF(S$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:R300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A300,IF(T$2=$A300,($B300/$B$296)*$B$293,IF(T$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:S300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A300,IF(U$2=$A300,($B300/$B$296)*$B$293,IF(U$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:T300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A300,IF(V$2=$A300,($B300/$B$296)*$B$293,IF(V$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:U300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A300,IF(W$2=$A300,($B300/$B$296)*$B$293,IF(W$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:V300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A300,IF(X$2=$A300,($B300/$B$296)*$B$293,IF(X$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:W300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A300,IF(Y$2=$A300,($B300/$B$296)*$B$293,IF(Y$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:X300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A300,IF(Z$2=$A300,($B300/$B$296)*$B$293,IF(Z$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:Y300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A300,IF(AA$2=$A300,($B300/$B$296)*$B$293,IF(AA$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:Z300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A300,IF(AB$2=$A300,($B300/$B$296)*$B$293,IF(AB$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:AA300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A300,IF(AC$2=$A300,($B300/$B$296)*$B$293,IF(AC$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:AB300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A300,IF(AD$2=$A300,($B300/$B$296)*$B$293,IF(AD$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:AC300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A300,IF(AE$2=$A300,($B300/$B$296)*$B$293,IF(AE$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:AD300))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A300,IF(AF$2=$A300,($B300/$B$296)*$B$293,IF(AF$2<=$A300+$B$296-1,$B300/$B$296,$B300-SUM($C300:AE300))),0))","v":0},0]
[2026,0,{"$f":"IF($B$296=0,0,IF(C$2>=$A301,IF(C$2=$A301,($B301/$B$296)*$B$293,IF(C$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM(B301:$C301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A301,IF(D$2=$A301,($B301/$B$296)*$B$293,IF(D$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM(C301:$C301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A301,IF(E$2=$A301,($B301/$B$296)*$B$293,IF(E$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:D301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A301,IF(F$2=$A301,($B301/$B$296)*$B$293,IF(F$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:E301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A301,IF(G$2=$A301,($B301/$B$296)*$B$293,IF(G$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:F301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A301,IF(H$2=$A301,($B301/$B$296)*$B$293,IF(H$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:G301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A301,IF(I$2=$A301,($B301/$B$296)*$B$293,IF(I$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:H301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A301,IF(J$2=$A301,($B301/$B$296)*$B$293,IF(J$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:I301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A301,IF(K$2=$A301,($B301/$B$296)*$B$293,IF(K$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:J301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A301,IF(L$2=$A301,($B301/$B$296)*$B$293,IF(L$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:K301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A301,IF(M$2=$A301,($B301/$B$296)*$B$293,IF(M$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:L301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A301,IF(N$2=$A301,($B301/$B$296)*$B$293,IF(N$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:M301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A301,IF(O$2=$A301,($B301/$B$296)*$B$293,IF(O$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:N301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A301,IF(P$2=$A301,($B301/$B$296)*$B$293,IF(P$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:O301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A301,IF(Q$2=$A301,($B301/$B$296)*$B$293,IF(Q$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:P301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A301,IF(R$2=$A301,($B301/$B$296)*$B$293,IF(R$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:Q301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A301,IF(S$2=$A301,($B301/$B$296)*$B$293,IF(S$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:R301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A301,IF(T$2=$A301,($B301/$B$296)*$B$293,IF(T$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:S301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A301,IF(U$2=$A301,($B301/$B$296)*$B$293,IF(U$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:T301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A301,IF(V$2=$A301,($B301/$B$296)*$B$293,IF(V$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:U301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A301,IF(W$2=$A301,($B301/$B$296)*$B$293,IF(W$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:V301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A301,IF(X$2=$A301,($B301/$B$296)*$B$293,IF(X$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:W301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A301,IF(Y$2=$A301,($B301/$B$296)*$B$293,IF(Y$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:X301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A301,IF(Z$2=$A301,($B301/$B$296)*$B$293,IF(Z$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:Y301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A301,IF(AA$2=$A301,($B301/$B$296)*$B$293,IF(AA$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:Z301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A301,IF(AB$2=$A301,($B301/$B$296)*$B$293,IF(AB$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:AA301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A301,IF(AC$2=$A301,($B301/$B$296)*$B$293,IF(AC$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:AB301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A301,IF(AD$2=$A301,($B301/$B$296)*$B$293,IF(AD$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:AC301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A301,IF(AE$2=$A301,($B301/$B$296)*$B$293,IF(AE$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:AD301))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A301,IF(AF$2=$A301,($B301/$B$296)*$B$293,IF(AF$2<=$A301+$B$296-1,$B301/$B$296,$B301-SUM($C301:AE301))),0))","v":0},0]
[2027,0,{"$f":"IF($B$296=0,0,IF(C$2>=$A302,IF(C$2=$A302,($B302/$B$296)*$B$293,IF(C$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM(B302:$C302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A302,IF(D$2=$A302,($B302/$B$296)*$B$293,IF(D$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM(C302:$C302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A302,IF(E$2=$A302,($B302/$B$296)*$B$293,IF(E$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:D302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A302,IF(F$2=$A302,($B302/$B$296)*$B$293,IF(F$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:E302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A302,IF(G$2=$A302,($B302/$B$296)*$B$293,IF(G$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:F302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A302,IF(H$2=$A302,($B302/$B$296)*$B$293,IF(H$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:G302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A302,IF(I$2=$A302,($B302/$B$296)*$B$293,IF(I$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:H302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A302,IF(J$2=$A302,($B302/$B$296)*$B$293,IF(J$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:I302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A302,IF(K$2=$A302,($B302/$B$296)*$B$293,IF(K$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:J302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A302,IF(L$2=$A302,($B302/$B$296)*$B$293,IF(L$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:K302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A302,IF(M$2=$A302,($B302/$B$296)*$B$293,IF(M$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:L302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A302,IF(N$2=$A302,($B302/$B$296)*$B$293,IF(N$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:M302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A302,IF(O$2=$A302,($B302/$B$296)*$B$293,IF(O$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:N302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A302,IF(P$2=$A302,($B302/$B$296)*$B$293,IF(P$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:O302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A302,IF(Q$2=$A302,($B302/$B$296)*$B$293,IF(Q$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:P302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A302,IF(R$2=$A302,($B302/$B$296)*$B$293,IF(R$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:Q302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A302,IF(S$2=$A302,($B302/$B$296)*$B$293,IF(S$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:R302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A302,IF(T$2=$A302,($B302/$B$296)*$B$293,IF(T$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:S302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A302,IF(U$2=$A302,($B302/$B$296)*$B$293,IF(U$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:T302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A302,IF(V$2=$A302,($B302/$B$296)*$B$293,IF(V$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:U302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A302,IF(W$2=$A302,($B302/$B$296)*$B$293,IF(W$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:V302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A302,IF(X$2=$A302,($B302/$B$296)*$B$293,IF(X$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:W302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A302,IF(Y$2=$A302,($B302/$B$296)*$B$293,IF(Y$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:X302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A302,IF(Z$2=$A302,($B302/$B$296)*$B$293,IF(Z$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:Y302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A302,IF(AA$2=$A302,($B302/$B$296)*$B$293,IF(AA$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:Z302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A302,IF(AB$2=$A302,($B302/$B$296)*$B$293,IF(AB$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:AA302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A302,IF(AC$2=$A302,($B302/$B$296)*$B$293,IF(AC$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:AB302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A302,IF(AD$2=$A302,($B302/$B$296)*$B$293,IF(AD$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:AC302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A302,IF(AE$2=$A302,($B302/$B$296)*$B$293,IF(AE$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:AD302))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A302,IF(AF$2=$A302,($B302/$B$296)*$B$293,IF(AF$2<=$A302+$B$296-1,$B302/$B$296,$B302-SUM($C302:AE302))),0))","v":0},0]
[2028,0,{"$f":"IF($B$296=0,0,IF(C$2>=$A303,IF(C$2=$A303,($B303/$B$296)*$B$293,IF(C$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM(B303:$C303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A303,IF(D$2=$A303,($B303/$B$296)*$B$293,IF(D$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM(C303:$C303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A303,IF(E$2=$A303,($B303/$B$296)*$B$293,IF(E$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:D303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A303,IF(F$2=$A303,($B303/$B$296)*$B$293,IF(F$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:E303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A303,IF(G$2=$A303,($B303/$B$296)*$B$293,IF(G$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:F303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A303,IF(H$2=$A303,($B303/$B$296)*$B$293,IF(H$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:G303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A303,IF(I$2=$A303,($B303/$B$296)*$B$293,IF(I$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:H303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A303,IF(J$2=$A303,($B303/$B$296)*$B$293,IF(J$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:I303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A303,IF(K$2=$A303,($B303/$B$296)*$B$293,IF(K$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:J303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A303,IF(L$2=$A303,($B303/$B$296)*$B$293,IF(L$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:K303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A303,IF(M$2=$A303,($B303/$B$296)*$B$293,IF(M$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:L303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A303,IF(N$2=$A303,($B303/$B$296)*$B$293,IF(N$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:M303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A303,IF(O$2=$A303,($B303/$B$296)*$B$293,IF(O$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:N303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A303,IF(P$2=$A303,($B303/$B$296)*$B$293,IF(P$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:O303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A303,IF(Q$2=$A303,($B303/$B$296)*$B$293,IF(Q$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:P303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A303,IF(R$2=$A303,($B303/$B$296)*$B$293,IF(R$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:Q303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A303,IF(S$2=$A303,($B303/$B$296)*$B$293,IF(S$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:R303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A303,IF(T$2=$A303,($B303/$B$296)*$B$293,IF(T$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:S303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A303,IF(U$2=$A303,($B303/$B$296)*$B$293,IF(U$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:T303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A303,IF(V$2=$A303,($B303/$B$296)*$B$293,IF(V$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:U303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A303,IF(W$2=$A303,($B303/$B$296)*$B$293,IF(W$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:V303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A303,IF(X$2=$A303,($B303/$B$296)*$B$293,IF(X$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:W303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A303,IF(Y$2=$A303,($B303/$B$296)*$B$293,IF(Y$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:X303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A303,IF(Z$2=$A303,($B303/$B$296)*$B$293,IF(Z$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:Y303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A303,IF(AA$2=$A303,($B303/$B$296)*$B$293,IF(AA$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:Z303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A303,IF(AB$2=$A303,($B303/$B$296)*$B$293,IF(AB$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:AA303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A303,IF(AC$2=$A303,($B303/$B$296)*$B$293,IF(AC$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:AB303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A303,IF(AD$2=$A303,($B303/$B$296)*$B$293,IF(AD$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:AC303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A303,IF(AE$2=$A303,($B303/$B$296)*$B$293,IF(AE$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:AD303))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A303,IF(AF$2=$A303,($B303/$B$296)*$B$293,IF(AF$2<=$A303+$B$296-1,$B303/$B$296,$B303-SUM($C303:AE303))),0))","v":0},0]
[2029,0,{"$f":"IF($B$296=0,0,IF(C$2>=$A304,IF(C$2=$A304,($B304/$B$296)*$B$293,IF(C$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM(B304:$C304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A304,IF(D$2=$A304,($B304/$B$296)*$B$293,IF(D$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM(C304:$C304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A304,IF(E$2=$A304,($B304/$B$296)*$B$293,IF(E$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:D304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A304,IF(F$2=$A304,($B304/$B$296)*$B$293,IF(F$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:E304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A304,IF(G$2=$A304,($B304/$B$296)*$B$293,IF(G$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:F304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A304,IF(H$2=$A304,($B304/$B$296)*$B$293,IF(H$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:G304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A304,IF(I$2=$A304,($B304/$B$296)*$B$293,IF(I$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:H304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A304,IF(J$2=$A304,($B304/$B$296)*$B$293,IF(J$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:I304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A304,IF(K$2=$A304,($B304/$B$296)*$B$293,IF(K$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:J304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A304,IF(L$2=$A304,($B304/$B$296)*$B$293,IF(L$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:K304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A304,IF(M$2=$A304,($B304/$B$296)*$B$293,IF(M$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:L304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A304,IF(N$2=$A304,($B304/$B$296)*$B$293,IF(N$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:M304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A304,IF(O$2=$A304,($B304/$B$296)*$B$293,IF(O$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:N304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A304,IF(P$2=$A304,($B304/$B$296)*$B$293,IF(P$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:O304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A304,IF(Q$2=$A304,($B304/$B$296)*$B$293,IF(Q$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:P304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A304,IF(R$2=$A304,($B304/$B$296)*$B$293,IF(R$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:Q304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A304,IF(S$2=$A304,($B304/$B$296)*$B$293,IF(S$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:R304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A304,IF(T$2=$A304,($B304/$B$296)*$B$293,IF(T$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:S304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A304,IF(U$2=$A304,($B304/$B$296)*$B$293,IF(U$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:T304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A304,IF(V$2=$A304,($B304/$B$296)*$B$293,IF(V$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:U304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A304,IF(W$2=$A304,($B304/$B$296)*$B$293,IF(W$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:V304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A304,IF(X$2=$A304,($B304/$B$296)*$B$293,IF(X$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:W304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A304,IF(Y$2=$A304,($B304/$B$296)*$B$293,IF(Y$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:X304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A304,IF(Z$2=$A304,($B304/$B$296)*$B$293,IF(Z$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:Y304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A304,IF(AA$2=$A304,($B304/$B$296)*$B$293,IF(AA$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:Z304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A304,IF(AB$2=$A304,($B304/$B$296)*$B$293,IF(AB$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:AA304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A304,IF(AC$2=$A304,($B304/$B$296)*$B$293,IF(AC$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:AB304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A304,IF(AD$2=$A304,($B304/$B$296)*$B$293,IF(AD$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:AC304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A304,IF(AE$2=$A304,($B304/$B$296)*$B$293,IF(AE$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:AD304))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A304,IF(AF$2=$A304,($B304/$B$296)*$B$293,IF(AF$2<=$A304+$B$296-1,$B304/$B$296,$B304-SUM($C304:AE304))),0))","v":0},0]
[2030,0,{"$f":"IF($B$296=0,0,IF(C$2>=$A305,IF(C$2=$A305,($B305/$B$296)*$B$293,IF(C$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM(B305:$C305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A305,IF(D$2=$A305,($B305/$B$296)*$B$293,IF(D$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM(C305:$C305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A305,IF(E$2=$A305,($B305/$B$296)*$B$293,IF(E$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:D305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A305,IF(F$2=$A305,($B305/$B$296)*$B$293,IF(F$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:E305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A305,IF(G$2=$A305,($B305/$B$296)*$B$293,IF(G$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:F305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A305,IF(H$2=$A305,($B305/$B$296)*$B$293,IF(H$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:G305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A305,IF(I$2=$A305,($B305/$B$296)*$B$293,IF(I$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:H305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A305,IF(J$2=$A305,($B305/$B$296)*$B$293,IF(J$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:I305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A305,IF(K$2=$A305,($B305/$B$296)*$B$293,IF(K$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:J305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A305,IF(L$2=$A305,($B305/$B$296)*$B$293,IF(L$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:K305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A305,IF(M$2=$A305,($B305/$B$296)*$B$293,IF(M$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:L305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A305,IF(N$2=$A305,($B305/$B$296)*$B$293,IF(N$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:M305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A305,IF(O$2=$A305,($B305/$B$296)*$B$293,IF(O$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:N305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A305,IF(P$2=$A305,($B305/$B$296)*$B$293,IF(P$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:O305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A305,IF(Q$2=$A305,($B305/$B$296)*$B$293,IF(Q$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:P305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A305,IF(R$2=$A305,($B305/$B$296)*$B$293,IF(R$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:Q305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A305,IF(S$2=$A305,($B305/$B$296)*$B$293,IF(S$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:R305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A305,IF(T$2=$A305,($B305/$B$296)*$B$293,IF(T$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:S305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A305,IF(U$2=$A305,($B305/$B$296)*$B$293,IF(U$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:T305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A305,IF(V$2=$A305,($B305/$B$296)*$B$293,IF(V$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:U305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A305,IF(W$2=$A305,($B305/$B$296)*$B$293,IF(W$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:V305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A305,IF(X$2=$A305,($B305/$B$296)*$B$293,IF(X$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:W305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A305,IF(Y$2=$A305,($B305/$B$296)*$B$293,IF(Y$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:X305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A305,IF(Z$2=$A305,($B305/$B$296)*$B$293,IF(Z$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:Y305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A305,IF(AA$2=$A305,($B305/$B$296)*$B$293,IF(AA$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:Z305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A305,IF(AB$2=$A305,($B305/$B$296)*$B$293,IF(AB$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:AA305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A305,IF(AC$2=$A305,($B305/$B$296)*$B$293,IF(AC$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:AB305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A305,IF(AD$2=$A305,($B305/$B$296)*$B$293,IF(AD$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:AC305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A305,IF(AE$2=$A305,($B305/$B$296)*$B$293,IF(AE$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:AD305))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A305,IF(AF$2=$A305,($B305/$B$296)*$B$293,IF(AF$2<=$A305+$B$296-1,$B305/$B$296,$B305-SUM($C305:AE305))),0))","v":0},0]
[2031,26500,{"$f":"IF($B$296=0,0,IF(C$2>=$A306,IF(C$2=$A306,($B306/$B$296)*$B$293,IF(C$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM(B306:$C306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A306,IF(D$2=$A306,($B306/$B$296)*$B$293,IF(D$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM(C306:$C306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A306,IF(E$2=$A306,($B306/$B$296)*$B$293,IF(E$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:D306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A306,IF(F$2=$A306,($B306/$B$296)*$B$293,IF(F$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:E306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A306,IF(G$2=$A306,($B306/$B$296)*$B$293,IF(G$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:F306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A306,IF(H$2=$A306,($B306/$B$296)*$B$293,IF(H$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:G306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A306,IF(I$2=$A306,($B306/$B$296)*$B$293,IF(I$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:H306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A306,IF(J$2=$A306,($B306/$B$296)*$B$293,IF(J$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:I306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A306,IF(K$2=$A306,($B306/$B$296)*$B$293,IF(K$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:J306))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A306,IF(L$2=$A306,($B306/$B$296)*$B$293,IF(L$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:K306))),0))","v":220.83333333333334},{"$f":"IF($B$296=0,0,IF(M$2>=$A306,IF(M$2=$A306,($B306/$B$296)*$B$293,IF(M$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:L306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(N$2>=$A306,IF(N$2=$A306,($B306/$B$296)*$B$293,IF(N$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:M306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(O$2>=$A306,IF(O$2=$A306,($B306/$B$296)*$B$293,IF(O$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:N306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(P$2>=$A306,IF(P$2=$A306,($B306/$B$296)*$B$293,IF(P$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:O306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(Q$2>=$A306,IF(Q$2=$A306,($B306/$B$296)*$B$293,IF(Q$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:P306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(R$2>=$A306,IF(R$2=$A306,($B306/$B$296)*$B$293,IF(R$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:Q306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(S$2>=$A306,IF(S$2=$A306,($B306/$B$296)*$B$293,IF(S$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:R306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(T$2>=$A306,IF(T$2=$A306,($B306/$B$296)*$B$293,IF(T$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:S306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(U$2>=$A306,IF(U$2=$A306,($B306/$B$296)*$B$293,IF(U$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:T306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(V$2>=$A306,IF(V$2=$A306,($B306/$B$296)*$B$293,IF(V$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:U306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(W$2>=$A306,IF(W$2=$A306,($B306/$B$296)*$B$293,IF(W$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:V306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(X$2>=$A306,IF(X$2=$A306,($B306/$B$296)*$B$293,IF(X$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:W306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(Y$2>=$A306,IF(Y$2=$A306,($B306/$B$296)*$B$293,IF(Y$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:X306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(Z$2>=$A306,IF(Z$2=$A306,($B306/$B$296)*$B$293,IF(Z$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:Y306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(AA$2>=$A306,IF(AA$2=$A306,($B306/$B$296)*$B$293,IF(AA$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:Z306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(AB$2>=$A306,IF(AB$2=$A306,($B306/$B$296)*$B$293,IF(AB$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:AA306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(AC$2>=$A306,IF(AC$2=$A306,($B306/$B$296)*$B$293,IF(AC$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:AB306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(AD$2>=$A306,IF(AD$2=$A306,($B306/$B$296)*$B$293,IF(AD$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:AC306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(AE$2>=$A306,IF(AE$2=$A306,($B306/$B$296)*$B$293,IF(AE$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:AD306))),0))","v":441.66666666666669},{"$f":"IF($B$296=0,0,IF(AF$2>=$A306,IF(AF$2=$A306,($B306/$B$296)*$B$293,IF(AF$2<=$A306+$B$296-1,$B306/$B$296,$B306-SUM($C306:AE306))),0))","v":441.66666666666669},9054.1666666666679]
[2032,27295,{"$f":"IF($B$296=0,0,IF(C$2>=$A307,IF(C$2=$A307,($B307/$B$296)*$B$293,IF(C$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM(B307:$C307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A307,IF(D$2=$A307,($B307/$B$296)*$B$293,IF(D$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM(C307:$C307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A307,IF(E$2=$A307,($B307/$B$296)*$B$293,IF(E$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:D307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A307,IF(F$2=$A307,($B307/$B$296)*$B$293,IF(F$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:E307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A307,IF(G$2=$A307,($B307/$B$296)*$B$293,IF(G$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:F307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A307,IF(H$2=$A307,($B307/$B$296)*$B$293,IF(H$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:G307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A307,IF(I$2=$A307,($B307/$B$296)*$B$293,IF(I$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:H307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A307,IF(J$2=$A307,($B307/$B$296)*$B$293,IF(J$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:I307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A307,IF(K$2=$A307,($B307/$B$296)*$B$293,IF(K$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:J307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A307,IF(L$2=$A307,($B307/$B$296)*$B$293,IF(L$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:K307))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A307,IF(M$2=$A307,($B307/$B$296)*$B$293,IF(M$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:L307))),0))","v":227.45833333333334},{"$f":"IF($B$296=0,0,IF(N$2>=$A307,IF(N$2=$A307,($B307/$B$296)*$B$293,IF(N$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:M307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(O$2>=$A307,IF(O$2=$A307,($B307/$B$296)*$B$293,IF(O$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:N307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(P$2>=$A307,IF(P$2=$A307,($B307/$B$296)*$B$293,IF(P$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:O307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(Q$2>=$A307,IF(Q$2=$A307,($B307/$B$296)*$B$293,IF(Q$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:P307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(R$2>=$A307,IF(R$2=$A307,($B307/$B$296)*$B$293,IF(R$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:Q307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(S$2>=$A307,IF(S$2=$A307,($B307/$B$296)*$B$293,IF(S$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:R307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(T$2>=$A307,IF(T$2=$A307,($B307/$B$296)*$B$293,IF(T$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:S307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(U$2>=$A307,IF(U$2=$A307,($B307/$B$296)*$B$293,IF(U$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:T307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(V$2>=$A307,IF(V$2=$A307,($B307/$B$296)*$B$293,IF(V$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:U307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(W$2>=$A307,IF(W$2=$A307,($B307/$B$296)*$B$293,IF(W$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:V307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(X$2>=$A307,IF(X$2=$A307,($B307/$B$296)*$B$293,IF(X$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:W307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(Y$2>=$A307,IF(Y$2=$A307,($B307/$B$296)*$B$293,IF(Y$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:X307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(Z$2>=$A307,IF(Z$2=$A307,($B307/$B$296)*$B$293,IF(Z$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:Y307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(AA$2>=$A307,IF(AA$2=$A307,($B307/$B$296)*$B$293,IF(AA$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:Z307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(AB$2>=$A307,IF(AB$2=$A307,($B307/$B$296)*$B$293,IF(AB$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:AA307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(AC$2>=$A307,IF(AC$2=$A307,($B307/$B$296)*$B$293,IF(AC$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:AB307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(AD$2>=$A307,IF(AD$2=$A307,($B307/$B$296)*$B$293,IF(AD$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:AC307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(AE$2>=$A307,IF(AE$2=$A307,($B307/$B$296)*$B$293,IF(AE$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:AD307))),0))","v":454.91666666666669},{"$f":"IF($B$296=0,0,IF(AF$2>=$A307,IF(AF$2=$A307,($B307/$B$296)*$B$293,IF(AF$2<=$A307+$B$296-1,$B307/$B$296,$B307-SUM($C307:AE307))),0))","v":454.91666666666669},8870.8750000000018]
[2033,28364.72309090909,{"$f":"IF($B$296=0,0,IF(C$2>=$A308,IF(C$2=$A308,($B308/$B$296)*$B$293,IF(C$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM(B308:$C308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A308,IF(D$2=$A308,($B308/$B$296)*$B$293,IF(D$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM(C308:$C308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A308,IF(E$2=$A308,($B308/$B$296)*$B$293,IF(E$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:D308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A308,IF(F$2=$A308,($B308/$B$296)*$B$293,IF(F$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:E308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A308,IF(G$2=$A308,($B308/$B$296)*$B$293,IF(G$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:F308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A308,IF(H$2=$A308,($B308/$B$296)*$B$293,IF(H$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:G308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A308,IF(I$2=$A308,($B308/$B$296)*$B$293,IF(I$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:H308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A308,IF(J$2=$A308,($B308/$B$296)*$B$293,IF(J$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:I308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A308,IF(K$2=$A308,($B308/$B$296)*$B$293,IF(K$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:J308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A308,IF(L$2=$A308,($B308/$B$296)*$B$293,IF(L$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:K308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A308,IF(M$2=$A308,($B308/$B$296)*$B$293,IF(M$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:L308))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A308,IF(N$2=$A308,($B308/$B$296)*$B$293,IF(N$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:M308))),0))","v":236.37269242424242},{"$f":"IF($B$296=0,0,IF(O$2>=$A308,IF(O$2=$A308,($B308/$B$296)*$B$293,IF(O$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:N308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(P$2>=$A308,IF(P$2=$A308,($B308/$B$296)*$B$293,IF(P$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:O308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(Q$2>=$A308,IF(Q$2=$A308,($B308/$B$296)*$B$293,IF(Q$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:P308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(R$2>=$A308,IF(R$2=$A308,($B308/$B$296)*$B$293,IF(R$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:Q308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(S$2>=$A308,IF(S$2=$A308,($B308/$B$296)*$B$293,IF(S$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:R308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(T$2>=$A308,IF(T$2=$A308,($B308/$B$296)*$B$293,IF(T$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:S308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(U$2>=$A308,IF(U$2=$A308,($B308/$B$296)*$B$293,IF(U$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:T308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(V$2>=$A308,IF(V$2=$A308,($B308/$B$296)*$B$293,IF(V$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:U308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(W$2>=$A308,IF(W$2=$A308,($B308/$B$296)*$B$293,IF(W$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:V308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(X$2>=$A308,IF(X$2=$A308,($B308/$B$296)*$B$293,IF(X$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:W308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(Y$2>=$A308,IF(Y$2=$A308,($B308/$B$296)*$B$293,IF(Y$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:X308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(Z$2>=$A308,IF(Z$2=$A308,($B308/$B$296)*$B$293,IF(Z$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:Y308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(AA$2>=$A308,IF(AA$2=$A308,($B308/$B$296)*$B$293,IF(AA$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:Z308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(AB$2>=$A308,IF(AB$2=$A308,($B308/$B$296)*$B$293,IF(AB$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:AA308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(AC$2>=$A308,IF(AC$2=$A308,($B308/$B$296)*$B$293,IF(AC$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:AB308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(AD$2>=$A308,IF(AD$2=$A308,($B308/$B$296)*$B$293,IF(AD$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:AC308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(AE$2>=$A308,IF(AE$2=$A308,($B308/$B$296)*$B$293,IF(AE$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:AD308))),0))","v":472.74538484848483},{"$f":"IF($B$296=0,0,IF(AF$2>=$A308,IF(AF$2=$A308,($B308/$B$296)*$B$293,IF(AF$2<=$A308+$B$296-1,$B308/$B$296,$B308-SUM($C308:AE308))),0))","v":472.74538484848483},8745.7896196969687]
[2034,29215.671818181818,{"$f":"IF($B$296=0,0,IF(C$2>=$A309,IF(C$2=$A309,($B309/$B$296)*$B$293,IF(C$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM(B309:$C309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A309,IF(D$2=$A309,($B309/$B$296)*$B$293,IF(D$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM(C309:$C309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A309,IF(E$2=$A309,($B309/$B$296)*$B$293,IF(E$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:D309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A309,IF(F$2=$A309,($B309/$B$296)*$B$293,IF(F$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:E309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A309,IF(G$2=$A309,($B309/$B$296)*$B$293,IF(G$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:F309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A309,IF(H$2=$A309,($B309/$B$296)*$B$293,IF(H$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:G309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A309,IF(I$2=$A309,($B309/$B$296)*$B$293,IF(I$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:H309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A309,IF(J$2=$A309,($B309/$B$296)*$B$293,IF(J$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:I309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A309,IF(K$2=$A309,($B309/$B$296)*$B$293,IF(K$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:J309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A309,IF(L$2=$A309,($B309/$B$296)*$B$293,IF(L$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:K309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A309,IF(M$2=$A309,($B309/$B$296)*$B$293,IF(M$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:L309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A309,IF(N$2=$A309,($B309/$B$296)*$B$293,IF(N$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:M309))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A309,IF(O$2=$A309,($B309/$B$296)*$B$293,IF(O$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:N309))),0))","v":243.46393181818181},{"$f":"IF($B$296=0,0,IF(P$2>=$A309,IF(P$2=$A309,($B309/$B$296)*$B$293,IF(P$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:O309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(Q$2>=$A309,IF(Q$2=$A309,($B309/$B$296)*$B$293,IF(Q$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:P309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(R$2>=$A309,IF(R$2=$A309,($B309/$B$296)*$B$293,IF(R$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:Q309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(S$2>=$A309,IF(S$2=$A309,($B309/$B$296)*$B$293,IF(S$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:R309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(T$2>=$A309,IF(T$2=$A309,($B309/$B$296)*$B$293,IF(T$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:S309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(U$2>=$A309,IF(U$2=$A309,($B309/$B$296)*$B$293,IF(U$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:T309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(V$2>=$A309,IF(V$2=$A309,($B309/$B$296)*$B$293,IF(V$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:U309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(W$2>=$A309,IF(W$2=$A309,($B309/$B$296)*$B$293,IF(W$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:V309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(X$2>=$A309,IF(X$2=$A309,($B309/$B$296)*$B$293,IF(X$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:W309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(Y$2>=$A309,IF(Y$2=$A309,($B309/$B$296)*$B$293,IF(Y$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:X309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(Z$2>=$A309,IF(Z$2=$A309,($B309/$B$296)*$B$293,IF(Z$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:Y309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(AA$2>=$A309,IF(AA$2=$A309,($B309/$B$296)*$B$293,IF(AA$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:Z309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(AB$2>=$A309,IF(AB$2=$A309,($B309/$B$296)*$B$293,IF(AB$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:AA309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(AC$2>=$A309,IF(AC$2=$A309,($B309/$B$296)*$B$293,IF(AC$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:AB309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(AD$2>=$A309,IF(AD$2=$A309,($B309/$B$296)*$B$293,IF(AD$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:AC309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(AE$2>=$A309,IF(AE$2=$A309,($B309/$B$296)*$B$293,IF(AE$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:AD309))),0))","v":486.92786363636361},{"$f":"IF($B$296=0,0,IF(AF$2>=$A309,IF(AF$2=$A309,($B309/$B$296)*$B$293,IF(AF$2<=$A309+$B$296-1,$B309/$B$296,$B309-SUM($C309:AE309))),0))","v":486.92786363636361},8521.2376136363619]
[2035,30092.137636363637,{"$f":"IF($B$296=0,0,IF(C$2>=$A310,IF(C$2=$A310,($B310/$B$296)*$B$293,IF(C$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM(B310:$C310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A310,IF(D$2=$A310,($B310/$B$296)*$B$293,IF(D$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM(C310:$C310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A310,IF(E$2=$A310,($B310/$B$296)*$B$293,IF(E$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:D310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A310,IF(F$2=$A310,($B310/$B$296)*$B$293,IF(F$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:E310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A310,IF(G$2=$A310,($B310/$B$296)*$B$293,IF(G$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:F310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A310,IF(H$2=$A310,($B310/$B$296)*$B$293,IF(H$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:G310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A310,IF(I$2=$A310,($B310/$B$296)*$B$293,IF(I$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:H310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A310,IF(J$2=$A310,($B310/$B$296)*$B$293,IF(J$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:I310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A310,IF(K$2=$A310,($B310/$B$296)*$B$293,IF(K$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:J310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A310,IF(L$2=$A310,($B310/$B$296)*$B$293,IF(L$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:K310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A310,IF(M$2=$A310,($B310/$B$296)*$B$293,IF(M$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:L310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A310,IF(N$2=$A310,($B310/$B$296)*$B$293,IF(N$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:M310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A310,IF(O$2=$A310,($B310/$B$296)*$B$293,IF(O$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:N310))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A310,IF(P$2=$A310,($B310/$B$296)*$B$293,IF(P$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:O310))),0))","v":250.76781363636366},{"$f":"IF($B$296=0,0,IF(Q$2>=$A310,IF(Q$2=$A310,($B310/$B$296)*$B$293,IF(Q$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:P310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(R$2>=$A310,IF(R$2=$A310,($B310/$B$296)*$B$293,IF(R$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:Q310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(S$2>=$A310,IF(S$2=$A310,($B310/$B$296)*$B$293,IF(S$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:R310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(T$2>=$A310,IF(T$2=$A310,($B310/$B$296)*$B$293,IF(T$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:S310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(U$2>=$A310,IF(U$2=$A310,($B310/$B$296)*$B$293,IF(U$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:T310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(V$2>=$A310,IF(V$2=$A310,($B310/$B$296)*$B$293,IF(V$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:U310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(W$2>=$A310,IF(W$2=$A310,($B310/$B$296)*$B$293,IF(W$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:V310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(X$2>=$A310,IF(X$2=$A310,($B310/$B$296)*$B$293,IF(X$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:W310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(Y$2>=$A310,IF(Y$2=$A310,($B310/$B$296)*$B$293,IF(Y$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:X310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(Z$2>=$A310,IF(Z$2=$A310,($B310/$B$296)*$B$293,IF(Z$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:Y310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(AA$2>=$A310,IF(AA$2=$A310,($B310/$B$296)*$B$293,IF(AA$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:Z310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(AB$2>=$A310,IF(AB$2=$A310,($B310/$B$296)*$B$293,IF(AB$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:AA310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(AC$2>=$A310,IF(AC$2=$A310,($B310/$B$296)*$B$293,IF(AC$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:AB310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(AD$2>=$A310,IF(AD$2=$A310,($B310/$B$296)*$B$293,IF(AD$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:AC310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(AE$2>=$A310,IF(AE$2=$A310,($B310/$B$296)*$B$293,IF(AE$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:AD310))),0))","v":501.53562727272731},{"$f":"IF($B$296=0,0,IF(AF$2>=$A310,IF(AF$2=$A310,($B310/$B$296)*$B$293,IF(AF$2<=$A310+$B$296-1,$B310/$B$296,$B310-SUM($C310:AE310))),0))","v":501.53562727272731},8275.3378500000017]
[2036,30994.90109090909,{"$f":"IF($B$296=0,0,IF(C$2>=$A311,IF(C$2=$A311,($B311/$B$296)*$B$293,IF(C$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM(B311:$C311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A311,IF(D$2=$A311,($B311/$B$296)*$B$293,IF(D$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM(C311:$C311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A311,IF(E$2=$A311,($B311/$B$296)*$B$293,IF(E$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:D311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A311,IF(F$2=$A311,($B311/$B$296)*$B$293,IF(F$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:E311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A311,IF(G$2=$A311,($B311/$B$296)*$B$293,IF(G$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:F311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A311,IF(H$2=$A311,($B311/$B$296)*$B$293,IF(H$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:G311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A311,IF(I$2=$A311,($B311/$B$296)*$B$293,IF(I$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:H311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A311,IF(J$2=$A311,($B311/$B$296)*$B$293,IF(J$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:I311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A311,IF(K$2=$A311,($B311/$B$296)*$B$293,IF(K$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:J311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A311,IF(L$2=$A311,($B311/$B$296)*$B$293,IF(L$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:K311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A311,IF(M$2=$A311,($B311/$B$296)*$B$293,IF(M$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:L311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A311,IF(N$2=$A311,($B311/$B$296)*$B$293,IF(N$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:M311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A311,IF(O$2=$A311,($B311/$B$296)*$B$293,IF(O$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:N311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A311,IF(P$2=$A311,($B311/$B$296)*$B$293,IF(P$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:O311))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A311,IF(Q$2=$A311,($B311/$B$296)*$B$293,IF(Q$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:P311))),0))","v":258.29084242424244},{"$f":"IF($B$296=0,0,IF(R$2>=$A311,IF(R$2=$A311,($B311/$B$296)*$B$293,IF(R$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:Q311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(S$2>=$A311,IF(S$2=$A311,($B311/$B$296)*$B$293,IF(S$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:R311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(T$2>=$A311,IF(T$2=$A311,($B311/$B$296)*$B$293,IF(T$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:S311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(U$2>=$A311,IF(U$2=$A311,($B311/$B$296)*$B$293,IF(U$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:T311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(V$2>=$A311,IF(V$2=$A311,($B311/$B$296)*$B$293,IF(V$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:U311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(W$2>=$A311,IF(W$2=$A311,($B311/$B$296)*$B$293,IF(W$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:V311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(X$2>=$A311,IF(X$2=$A311,($B311/$B$296)*$B$293,IF(X$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:W311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(Y$2>=$A311,IF(Y$2=$A311,($B311/$B$296)*$B$293,IF(Y$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:X311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(Z$2>=$A311,IF(Z$2=$A311,($B311/$B$296)*$B$293,IF(Z$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:Y311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(AA$2>=$A311,IF(AA$2=$A311,($B311/$B$296)*$B$293,IF(AA$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:Z311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(AB$2>=$A311,IF(AB$2=$A311,($B311/$B$296)*$B$293,IF(AB$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:AA311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(AC$2>=$A311,IF(AC$2=$A311,($B311/$B$296)*$B$293,IF(AC$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:AB311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(AD$2>=$A311,IF(AD$2=$A311,($B311/$B$296)*$B$293,IF(AD$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:AC311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(AE$2>=$A311,IF(AE$2=$A311,($B311/$B$296)*$B$293,IF(AE$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:AD311))),0))","v":516.58168484848488},{"$f":"IF($B$296=0,0,IF(AF$2>=$A311,IF(AF$2=$A311,($B311/$B$296)*$B$293,IF(AF$2<=$A311+$B$296-1,$B311/$B$296,$B311-SUM($C311:AE311))),0))","v":516.58168484848488},8007.0161151515131]
[2037,66841.190909090918,{"$f":"IF($B$296=0,0,IF(C$2>=$A312,IF(C$2=$A312,($B312/$B$296)*$B$293,IF(C$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM(B312:$C312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A312,IF(D$2=$A312,($B312/$B$296)*$B$293,IF(D$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM(C312:$C312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A312,IF(E$2=$A312,($B312/$B$296)*$B$293,IF(E$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:D312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A312,IF(F$2=$A312,($B312/$B$296)*$B$293,IF(F$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:E312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A312,IF(G$2=$A312,($B312/$B$296)*$B$293,IF(G$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:F312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A312,IF(H$2=$A312,($B312/$B$296)*$B$293,IF(H$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:G312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A312,IF(I$2=$A312,($B312/$B$296)*$B$293,IF(I$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:H312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A312,IF(J$2=$A312,($B312/$B$296)*$B$293,IF(J$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:I312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A312,IF(K$2=$A312,($B312/$B$296)*$B$293,IF(K$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:J312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A312,IF(L$2=$A312,($B312/$B$296)*$B$293,IF(L$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:K312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A312,IF(M$2=$A312,($B312/$B$296)*$B$293,IF(M$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:L312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A312,IF(N$2=$A312,($B312/$B$296)*$B$293,IF(N$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:M312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A312,IF(O$2=$A312,($B312/$B$296)*$B$293,IF(O$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:N312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A312,IF(P$2=$A312,($B312/$B$296)*$B$293,IF(P$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:O312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A312,IF(Q$2=$A312,($B312/$B$296)*$B$293,IF(Q$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:P312))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A312,IF(R$2=$A312,($B312/$B$296)*$B$293,IF(R$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:Q312))),0))","v":557.00992424242429},{"$f":"IF($B$296=0,0,IF(S$2>=$A312,IF(S$2=$A312,($B312/$B$296)*$B$293,IF(S$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:R312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(T$2>=$A312,IF(T$2=$A312,($B312/$B$296)*$B$293,IF(T$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:S312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(U$2>=$A312,IF(U$2=$A312,($B312/$B$296)*$B$293,IF(U$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:T312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(V$2>=$A312,IF(V$2=$A312,($B312/$B$296)*$B$293,IF(V$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:U312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(W$2>=$A312,IF(W$2=$A312,($B312/$B$296)*$B$293,IF(W$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:V312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(X$2>=$A312,IF(X$2=$A312,($B312/$B$296)*$B$293,IF(X$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:W312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(Y$2>=$A312,IF(Y$2=$A312,($B312/$B$296)*$B$293,IF(Y$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:X312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(Z$2>=$A312,IF(Z$2=$A312,($B312/$B$296)*$B$293,IF(Z$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:Y312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(AA$2>=$A312,IF(AA$2=$A312,($B312/$B$296)*$B$293,IF(AA$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:Z312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(AB$2>=$A312,IF(AB$2=$A312,($B312/$B$296)*$B$293,IF(AB$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:AA312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(AC$2>=$A312,IF(AC$2=$A312,($B312/$B$296)*$B$293,IF(AC$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:AB312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(AD$2>=$A312,IF(AD$2=$A312,($B312/$B$296)*$B$293,IF(AD$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:AC312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(AE$2>=$A312,IF(AE$2=$A312,($B312/$B$296)*$B$293,IF(AE$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:AD312))),0))","v":1114.0198484848486},{"$f":"IF($B$296=0,0,IF(AF$2>=$A312,IF(AF$2=$A312,($B312/$B$296)*$B$293,IF(AF$2<=$A312+$B$296-1,$B312/$B$296,$B312-SUM($C312:AE312))),0))","v":1114.0198484848486},16153.2878030303]
[2038,68846.431454545454,{"$f":"IF($B$296=0,0,IF(C$2>=$A313,IF(C$2=$A313,($B313/$B$296)*$B$293,IF(C$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM(B313:$C313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A313,IF(D$2=$A313,($B313/$B$296)*$B$293,IF(D$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM(C313:$C313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A313,IF(E$2=$A313,($B313/$B$296)*$B$293,IF(E$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:D313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A313,IF(F$2=$A313,($B313/$B$296)*$B$293,IF(F$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:E313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A313,IF(G$2=$A313,($B313/$B$296)*$B$293,IF(G$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:F313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A313,IF(H$2=$A313,($B313/$B$296)*$B$293,IF(H$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:G313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A313,IF(I$2=$A313,($B313/$B$296)*$B$293,IF(I$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:H313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A313,IF(J$2=$A313,($B313/$B$296)*$B$293,IF(J$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:I313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A313,IF(K$2=$A313,($B313/$B$296)*$B$293,IF(K$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:J313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A313,IF(L$2=$A313,($B313/$B$296)*$B$293,IF(L$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:K313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A313,IF(M$2=$A313,($B313/$B$296)*$B$293,IF(M$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:L313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A313,IF(N$2=$A313,($B313/$B$296)*$B$293,IF(N$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:M313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A313,IF(O$2=$A313,($B313/$B$296)*$B$293,IF(O$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:N313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A313,IF(P$2=$A313,($B313/$B$296)*$B$293,IF(P$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:O313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A313,IF(Q$2=$A313,($B313/$B$296)*$B$293,IF(Q$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:P313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A313,IF(R$2=$A313,($B313/$B$296)*$B$293,IF(R$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:Q313))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A313,IF(S$2=$A313,($B313/$B$296)*$B$293,IF(S$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:R313))),0))","v":573.72026212121216},{"$f":"IF($B$296=0,0,IF(T$2>=$A313,IF(T$2=$A313,($B313/$B$296)*$B$293,IF(T$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:S313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(U$2>=$A313,IF(U$2=$A313,($B313/$B$296)*$B$293,IF(U$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:T313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(V$2>=$A313,IF(V$2=$A313,($B313/$B$296)*$B$293,IF(V$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:U313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(W$2>=$A313,IF(W$2=$A313,($B313/$B$296)*$B$293,IF(W$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:V313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(X$2>=$A313,IF(X$2=$A313,($B313/$B$296)*$B$293,IF(X$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:W313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(Y$2>=$A313,IF(Y$2=$A313,($B313/$B$296)*$B$293,IF(Y$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:X313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(Z$2>=$A313,IF(Z$2=$A313,($B313/$B$296)*$B$293,IF(Z$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:Y313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(AA$2>=$A313,IF(AA$2=$A313,($B313/$B$296)*$B$293,IF(AA$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:Z313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(AB$2>=$A313,IF(AB$2=$A313,($B313/$B$296)*$B$293,IF(AB$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:AA313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(AC$2>=$A313,IF(AC$2=$A313,($B313/$B$296)*$B$293,IF(AC$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:AB313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(AD$2>=$A313,IF(AD$2=$A313,($B313/$B$296)*$B$293,IF(AD$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:AC313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(AE$2>=$A313,IF(AE$2=$A313,($B313/$B$296)*$B$293,IF(AE$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:AD313))),0))","v":1147.4405242424243},{"$f":"IF($B$296=0,0,IF(AF$2>=$A313,IF(AF$2=$A313,($B313/$B$296)*$B$293,IF(AF$2<=$A313+$B$296-1,$B313/$B$296,$B313-SUM($C313:AE313))),0))","v":1147.4405242424243},15490.447077272725]
[2039,70911.822181818177,{"$f":"IF($B$296=0,0,IF(C$2>=$A314,IF(C$2=$A314,($B314/$B$296)*$B$293,IF(C$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM(B314:$C314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A314,IF(D$2=$A314,($B314/$B$296)*$B$293,IF(D$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM(C314:$C314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A314,IF(E$2=$A314,($B314/$B$296)*$B$293,IF(E$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:D314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A314,IF(F$2=$A314,($B314/$B$296)*$B$293,IF(F$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:E314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A314,IF(G$2=$A314,($B314/$B$296)*$B$293,IF(G$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:F314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A314,IF(H$2=$A314,($B314/$B$296)*$B$293,IF(H$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:G314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A314,IF(I$2=$A314,($B314/$B$296)*$B$293,IF(I$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:H314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A314,IF(J$2=$A314,($B314/$B$296)*$B$293,IF(J$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:I314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A314,IF(K$2=$A314,($B314/$B$296)*$B$293,IF(K$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:J314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A314,IF(L$2=$A314,($B314/$B$296)*$B$293,IF(L$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:K314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A314,IF(M$2=$A314,($B314/$B$296)*$B$293,IF(M$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:L314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A314,IF(N$2=$A314,($B314/$B$296)*$B$293,IF(N$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:M314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A314,IF(O$2=$A314,($B314/$B$296)*$B$293,IF(O$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:N314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A314,IF(P$2=$A314,($B314/$B$296)*$B$293,IF(P$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:O314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A314,IF(Q$2=$A314,($B314/$B$296)*$B$293,IF(Q$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:P314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A314,IF(R$2=$A314,($B314/$B$296)*$B$293,IF(R$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:Q314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A314,IF(S$2=$A314,($B314/$B$296)*$B$293,IF(S$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:R314))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A314,IF(T$2=$A314,($B314/$B$296)*$B$293,IF(T$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:S314))),0))","v":590.93185151515149},{"$f":"IF($B$296=0,0,IF(U$2>=$A314,IF(U$2=$A314,($B314/$B$296)*$B$293,IF(U$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:T314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(V$2>=$A314,IF(V$2=$A314,($B314/$B$296)*$B$293,IF(V$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:U314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(W$2>=$A314,IF(W$2=$A314,($B314/$B$296)*$B$293,IF(W$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:V314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(X$2>=$A314,IF(X$2=$A314,($B314/$B$296)*$B$293,IF(X$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:W314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(Y$2>=$A314,IF(Y$2=$A314,($B314/$B$296)*$B$293,IF(Y$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:X314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(Z$2>=$A314,IF(Z$2=$A314,($B314/$B$296)*$B$293,IF(Z$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:Y314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(AA$2>=$A314,IF(AA$2=$A314,($B314/$B$296)*$B$293,IF(AA$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:Z314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(AB$2>=$A314,IF(AB$2=$A314,($B314/$B$296)*$B$293,IF(AB$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:AA314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(AC$2>=$A314,IF(AC$2=$A314,($B314/$B$296)*$B$293,IF(AC$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:AB314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(AD$2>=$A314,IF(AD$2=$A314,($B314/$B$296)*$B$293,IF(AD$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:AC314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(AE$2>=$A314,IF(AE$2=$A314,($B314/$B$296)*$B$293,IF(AE$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:AD314))),0))","v":1181.863703030303},{"$f":"IF($B$296=0,0,IF(AF$2>=$A314,IF(AF$2=$A314,($B314/$B$296)*$B$293,IF(AF$2<=$A314+$B$296-1,$B314/$B$296,$B314-SUM($C314:AE314))),0))","v":1181.863703030303},14773.296287878791]
[2040,73039.174727272723,{"$f":"IF($B$296=0,0,IF(C$2>=$A315,IF(C$2=$A315,($B315/$B$296)*$B$293,IF(C$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM(B315:$C315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A315,IF(D$2=$A315,($B315/$B$296)*$B$293,IF(D$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM(C315:$C315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A315,IF(E$2=$A315,($B315/$B$296)*$B$293,IF(E$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:D315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A315,IF(F$2=$A315,($B315/$B$296)*$B$293,IF(F$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:E315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A315,IF(G$2=$A315,($B315/$B$296)*$B$293,IF(G$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:F315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A315,IF(H$2=$A315,($B315/$B$296)*$B$293,IF(H$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:G315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A315,IF(I$2=$A315,($B315/$B$296)*$B$293,IF(I$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:H315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A315,IF(J$2=$A315,($B315/$B$296)*$B$293,IF(J$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:I315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A315,IF(K$2=$A315,($B315/$B$296)*$B$293,IF(K$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:J315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A315,IF(L$2=$A315,($B315/$B$296)*$B$293,IF(L$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:K315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A315,IF(M$2=$A315,($B315/$B$296)*$B$293,IF(M$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:L315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A315,IF(N$2=$A315,($B315/$B$296)*$B$293,IF(N$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:M315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A315,IF(O$2=$A315,($B315/$B$296)*$B$293,IF(O$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:N315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A315,IF(P$2=$A315,($B315/$B$296)*$B$293,IF(P$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:O315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A315,IF(Q$2=$A315,($B315/$B$296)*$B$293,IF(Q$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:P315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A315,IF(R$2=$A315,($B315/$B$296)*$B$293,IF(R$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:Q315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A315,IF(S$2=$A315,($B315/$B$296)*$B$293,IF(S$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:R315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A315,IF(T$2=$A315,($B315/$B$296)*$B$293,IF(T$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:S315))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A315,IF(U$2=$A315,($B315/$B$296)*$B$293,IF(U$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:T315))),0))","v":608.65978939393938},{"$f":"IF($B$296=0,0,IF(V$2>=$A315,IF(V$2=$A315,($B315/$B$296)*$B$293,IF(V$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:U315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(W$2>=$A315,IF(W$2=$A315,($B315/$B$296)*$B$293,IF(W$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:V315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(X$2>=$A315,IF(X$2=$A315,($B315/$B$296)*$B$293,IF(X$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:W315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(Y$2>=$A315,IF(Y$2=$A315,($B315/$B$296)*$B$293,IF(Y$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:X315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(Z$2>=$A315,IF(Z$2=$A315,($B315/$B$296)*$B$293,IF(Z$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:Y315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(AA$2>=$A315,IF(AA$2=$A315,($B315/$B$296)*$B$293,IF(AA$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:Z315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(AB$2>=$A315,IF(AB$2=$A315,($B315/$B$296)*$B$293,IF(AB$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:AA315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(AC$2>=$A315,IF(AC$2=$A315,($B315/$B$296)*$B$293,IF(AC$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:AB315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(AD$2>=$A315,IF(AD$2=$A315,($B315/$B$296)*$B$293,IF(AD$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:AC315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(AE$2>=$A315,IF(AE$2=$A315,($B315/$B$296)*$B$293,IF(AE$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:AD315))),0))","v":1217.3195787878788},{"$f":"IF($B$296=0,0,IF(AF$2>=$A315,IF(AF$2=$A315,($B315/$B$296)*$B$293,IF(AF$2<=$A315+$B$296-1,$B315/$B$296,$B315-SUM($C315:AE315))),0))","v":1217.3195787878788},13999.175156060608]
[2041,75230.348909090899,{"$f":"IF($B$296=0,0,IF(C$2>=$A316,IF(C$2=$A316,($B316/$B$296)*$B$293,IF(C$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM(B316:$C316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A316,IF(D$2=$A316,($B316/$B$296)*$B$293,IF(D$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM(C316:$C316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A316,IF(E$2=$A316,($B316/$B$296)*$B$293,IF(E$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:D316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A316,IF(F$2=$A316,($B316/$B$296)*$B$293,IF(F$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:E316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A316,IF(G$2=$A316,($B316/$B$296)*$B$293,IF(G$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:F316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A316,IF(H$2=$A316,($B316/$B$296)*$B$293,IF(H$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:G316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A316,IF(I$2=$A316,($B316/$B$296)*$B$293,IF(I$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:H316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A316,IF(J$2=$A316,($B316/$B$296)*$B$293,IF(J$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:I316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A316,IF(K$2=$A316,($B316/$B$296)*$B$293,IF(K$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:J316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A316,IF(L$2=$A316,($B316/$B$296)*$B$293,IF(L$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:K316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A316,IF(M$2=$A316,($B316/$B$296)*$B$293,IF(M$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:L316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A316,IF(N$2=$A316,($B316/$B$296)*$B$293,IF(N$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:M316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A316,IF(O$2=$A316,($B316/$B$296)*$B$293,IF(O$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:N316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A316,IF(P$2=$A316,($B316/$B$296)*$B$293,IF(P$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:O316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A316,IF(Q$2=$A316,($B316/$B$296)*$B$293,IF(Q$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:P316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A316,IF(R$2=$A316,($B316/$B$296)*$B$293,IF(R$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:Q316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A316,IF(S$2=$A316,($B316/$B$296)*$B$293,IF(S$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:R316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A316,IF(T$2=$A316,($B316/$B$296)*$B$293,IF(T$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:S316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A316,IF(U$2=$A316,($B316/$B$296)*$B$293,IF(U$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:T316))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A316,IF(V$2=$A316,($B316/$B$296)*$B$293,IF(V$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:U316))),0))","v":626.91957424242412},{"$f":"IF($B$296=0,0,IF(W$2>=$A316,IF(W$2=$A316,($B316/$B$296)*$B$293,IF(W$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:V316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(X$2>=$A316,IF(X$2=$A316,($B316/$B$296)*$B$293,IF(X$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:W316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(Y$2>=$A316,IF(Y$2=$A316,($B316/$B$296)*$B$293,IF(Y$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:X316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(Z$2>=$A316,IF(Z$2=$A316,($B316/$B$296)*$B$293,IF(Z$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:Y316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(AA$2>=$A316,IF(AA$2=$A316,($B316/$B$296)*$B$293,IF(AA$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:Z316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(AB$2>=$A316,IF(AB$2=$A316,($B316/$B$296)*$B$293,IF(AB$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:AA316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(AC$2>=$A316,IF(AC$2=$A316,($B316/$B$296)*$B$293,IF(AC$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:AB316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(AD$2>=$A316,IF(AD$2=$A316,($B316/$B$296)*$B$293,IF(AD$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:AC316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(AE$2>=$A316,IF(AE$2=$A316,($B316/$B$296)*$B$293,IF(AE$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:AD316))),0))","v":1253.8391484848482},{"$f":"IF($B$296=0,0,IF(AF$2>=$A316,IF(AF$2=$A316,($B316/$B$296)*$B$293,IF(AF$2<=$A316+$B$296-1,$B316/$B$296,$B316-SUM($C316:AE316))),0))","v":1253.8391484848482},13165.311059090907]
[2042,77487.262363636371,{"$f":"IF($B$296=0,0,IF(C$2>=$A317,IF(C$2=$A317,($B317/$B$296)*$B$293,IF(C$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM(B317:$C317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A317,IF(D$2=$A317,($B317/$B$296)*$B$293,IF(D$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM(C317:$C317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A317,IF(E$2=$A317,($B317/$B$296)*$B$293,IF(E$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:D317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A317,IF(F$2=$A317,($B317/$B$296)*$B$293,IF(F$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:E317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A317,IF(G$2=$A317,($B317/$B$296)*$B$293,IF(G$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:F317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A317,IF(H$2=$A317,($B317/$B$296)*$B$293,IF(H$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:G317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A317,IF(I$2=$A317,($B317/$B$296)*$B$293,IF(I$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:H317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A317,IF(J$2=$A317,($B317/$B$296)*$B$293,IF(J$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:I317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A317,IF(K$2=$A317,($B317/$B$296)*$B$293,IF(K$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:J317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A317,IF(L$2=$A317,($B317/$B$296)*$B$293,IF(L$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:K317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A317,IF(M$2=$A317,($B317/$B$296)*$B$293,IF(M$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:L317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A317,IF(N$2=$A317,($B317/$B$296)*$B$293,IF(N$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:M317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A317,IF(O$2=$A317,($B317/$B$296)*$B$293,IF(O$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:N317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A317,IF(P$2=$A317,($B317/$B$296)*$B$293,IF(P$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:O317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A317,IF(Q$2=$A317,($B317/$B$296)*$B$293,IF(Q$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:P317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A317,IF(R$2=$A317,($B317/$B$296)*$B$293,IF(R$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:Q317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A317,IF(S$2=$A317,($B317/$B$296)*$B$293,IF(S$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:R317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A317,IF(T$2=$A317,($B317/$B$296)*$B$293,IF(T$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:S317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A317,IF(U$2=$A317,($B317/$B$296)*$B$293,IF(U$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:T317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A317,IF(V$2=$A317,($B317/$B$296)*$B$293,IF(V$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:U317))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A317,IF(W$2=$A317,($B317/$B$296)*$B$293,IF(W$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:V317))),0))","v":645.72718636363641},{"$f":"IF($B$296=0,0,IF(X$2>=$A317,IF(X$2=$A317,($B317/$B$296)*$B$293,IF(X$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:W317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(Y$2>=$A317,IF(Y$2=$A317,($B317/$B$296)*$B$293,IF(Y$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:X317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(Z$2>=$A317,IF(Z$2=$A317,($B317/$B$296)*$B$293,IF(Z$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:Y317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(AA$2>=$A317,IF(AA$2=$A317,($B317/$B$296)*$B$293,IF(AA$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:Z317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(AB$2>=$A317,IF(AB$2=$A317,($B317/$B$296)*$B$293,IF(AB$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:AA317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(AC$2>=$A317,IF(AC$2=$A317,($B317/$B$296)*$B$293,IF(AC$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:AB317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(AD$2>=$A317,IF(AD$2=$A317,($B317/$B$296)*$B$293,IF(AD$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:AC317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(AE$2>=$A317,IF(AE$2=$A317,($B317/$B$296)*$B$293,IF(AE$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:AD317))),0))","v":1291.4543727272728},{"$f":"IF($B$296=0,0,IF(AF$2>=$A317,IF(AF$2=$A317,($B317/$B$296)*$B$293,IF(AF$2<=$A317+$B$296-1,$B317/$B$296,$B317-SUM($C317:AE317))),0))","v":1291.4543727272728},12268.816540909091]
[2043,79811.880909090905,{"$f":"IF($B$296=0,0,IF(C$2>=$A318,IF(C$2=$A318,($B318/$B$296)*$B$293,IF(C$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM(B318:$C318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A318,IF(D$2=$A318,($B318/$B$296)*$B$293,IF(D$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM(C318:$C318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A318,IF(E$2=$A318,($B318/$B$296)*$B$293,IF(E$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:D318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A318,IF(F$2=$A318,($B318/$B$296)*$B$293,IF(F$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:E318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A318,IF(G$2=$A318,($B318/$B$296)*$B$293,IF(G$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:F318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A318,IF(H$2=$A318,($B318/$B$296)*$B$293,IF(H$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:G318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A318,IF(I$2=$A318,($B318/$B$296)*$B$293,IF(I$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:H318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A318,IF(J$2=$A318,($B318/$B$296)*$B$293,IF(J$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:I318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A318,IF(K$2=$A318,($B318/$B$296)*$B$293,IF(K$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:J318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A318,IF(L$2=$A318,($B318/$B$296)*$B$293,IF(L$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:K318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A318,IF(M$2=$A318,($B318/$B$296)*$B$293,IF(M$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:L318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A318,IF(N$2=$A318,($B318/$B$296)*$B$293,IF(N$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:M318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A318,IF(O$2=$A318,($B318/$B$296)*$B$293,IF(O$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:N318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A318,IF(P$2=$A318,($B318/$B$296)*$B$293,IF(P$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:O318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A318,IF(Q$2=$A318,($B318/$B$296)*$B$293,IF(Q$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:P318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A318,IF(R$2=$A318,($B318/$B$296)*$B$293,IF(R$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:Q318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A318,IF(S$2=$A318,($B318/$B$296)*$B$293,IF(S$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:R318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A318,IF(T$2=$A318,($B318/$B$296)*$B$293,IF(T$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:S318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A318,IF(U$2=$A318,($B318/$B$296)*$B$293,IF(U$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:T318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A318,IF(V$2=$A318,($B318/$B$296)*$B$293,IF(V$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:U318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A318,IF(W$2=$A318,($B318/$B$296)*$B$293,IF(W$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:V318))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A318,IF(X$2=$A318,($B318/$B$296)*$B$293,IF(X$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:W318))),0))","v":665.09900757575758},{"$f":"IF($B$296=0,0,IF(Y$2>=$A318,IF(Y$2=$A318,($B318/$B$296)*$B$293,IF(Y$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:X318))),0))","v":1330.1980151515152},{"$f":"IF($B$296=0,0,IF(Z$2>=$A318,IF(Z$2=$A318,($B318/$B$296)*$B$293,IF(Z$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:Y318))),0))","v":1330.1980151515152},{"$f":"IF($B$296=0,0,IF(AA$2>=$A318,IF(AA$2=$A318,($B318/$B$296)*$B$293,IF(AA$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:Z318))),0))","v":1330.1980151515152},{"$f":"IF($B$296=0,0,IF(AB$2>=$A318,IF(AB$2=$A318,($B318/$B$296)*$B$293,IF(AB$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:AA318))),0))","v":1330.1980151515152},{"$f":"IF($B$296=0,0,IF(AC$2>=$A318,IF(AC$2=$A318,($B318/$B$296)*$B$293,IF(AC$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:AB318))),0))","v":1330.1980151515152},{"$f":"IF($B$296=0,0,IF(AD$2>=$A318,IF(AD$2=$A318,($B318/$B$296)*$B$293,IF(AD$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:AC318))),0))","v":1330.1980151515152},{"$f":"IF($B$296=0,0,IF(AE$2>=$A318,IF(AE$2=$A318,($B318/$B$296)*$B$293,IF(AE$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:AD318))),0))","v":1330.1980151515152},{"$f":"IF($B$296=0,0,IF(AF$2>=$A318,IF(AF$2=$A318,($B318/$B$296)*$B$293,IF(AF$2<=$A318+$B$296-1,$B318/$B$296,$B318-SUM($C318:AE318))),0))","v":1330.1980151515152},11306.683128787878]
[2044,82206.23781818182,{"$f":"IF($B$296=0,0,IF(C$2>=$A319,IF(C$2=$A319,($B319/$B$296)*$B$293,IF(C$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM(B319:$C319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A319,IF(D$2=$A319,($B319/$B$296)*$B$293,IF(D$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM(C319:$C319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A319,IF(E$2=$A319,($B319/$B$296)*$B$293,IF(E$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:D319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A319,IF(F$2=$A319,($B319/$B$296)*$B$293,IF(F$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:E319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A319,IF(G$2=$A319,($B319/$B$296)*$B$293,IF(G$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:F319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A319,IF(H$2=$A319,($B319/$B$296)*$B$293,IF(H$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:G319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A319,IF(I$2=$A319,($B319/$B$296)*$B$293,IF(I$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:H319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A319,IF(J$2=$A319,($B319/$B$296)*$B$293,IF(J$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:I319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A319,IF(K$2=$A319,($B319/$B$296)*$B$293,IF(K$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:J319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A319,IF(L$2=$A319,($B319/$B$296)*$B$293,IF(L$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:K319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A319,IF(M$2=$A319,($B319/$B$296)*$B$293,IF(M$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:L319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A319,IF(N$2=$A319,($B319/$B$296)*$B$293,IF(N$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:M319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A319,IF(O$2=$A319,($B319/$B$296)*$B$293,IF(O$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:N319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A319,IF(P$2=$A319,($B319/$B$296)*$B$293,IF(P$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:O319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A319,IF(Q$2=$A319,($B319/$B$296)*$B$293,IF(Q$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:P319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A319,IF(R$2=$A319,($B319/$B$296)*$B$293,IF(R$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:Q319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A319,IF(S$2=$A319,($B319/$B$296)*$B$293,IF(S$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:R319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A319,IF(T$2=$A319,($B319/$B$296)*$B$293,IF(T$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:S319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A319,IF(U$2=$A319,($B319/$B$296)*$B$293,IF(U$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:T319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A319,IF(V$2=$A319,($B319/$B$296)*$B$293,IF(V$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:U319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A319,IF(W$2=$A319,($B319/$B$296)*$B$293,IF(W$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:V319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A319,IF(X$2=$A319,($B319/$B$296)*$B$293,IF(X$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:W319))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A319,IF(Y$2=$A319,($B319/$B$296)*$B$293,IF(Y$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:X319))),0))","v":685.05198181818184},{"$f":"IF($B$296=0,0,IF(Z$2>=$A319,IF(Z$2=$A319,($B319/$B$296)*$B$293,IF(Z$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:Y319))),0))","v":1370.1039636363637},{"$f":"IF($B$296=0,0,IF(AA$2>=$A319,IF(AA$2=$A319,($B319/$B$296)*$B$293,IF(AA$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:Z319))),0))","v":1370.1039636363637},{"$f":"IF($B$296=0,0,IF(AB$2>=$A319,IF(AB$2=$A319,($B319/$B$296)*$B$293,IF(AB$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:AA319))),0))","v":1370.1039636363637},{"$f":"IF($B$296=0,0,IF(AC$2>=$A319,IF(AC$2=$A319,($B319/$B$296)*$B$293,IF(AC$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:AB319))),0))","v":1370.1039636363637},{"$f":"IF($B$296=0,0,IF(AD$2>=$A319,IF(AD$2=$A319,($B319/$B$296)*$B$293,IF(AD$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:AC319))),0))","v":1370.1039636363637},{"$f":"IF($B$296=0,0,IF(AE$2>=$A319,IF(AE$2=$A319,($B319/$B$296)*$B$293,IF(AE$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:AD319))),0))","v":1370.1039636363637},{"$f":"IF($B$296=0,0,IF(AF$2>=$A319,IF(AF$2=$A319,($B319/$B$296)*$B$293,IF(AF$2<=$A319+$B$296-1,$B319/$B$296,$B319-SUM($C319:AE319))),0))","v":1370.1039636363637},10275.779727272728]
[2045,84672.424181818176,{"$f":"IF($B$296=0,0,IF(C$2>=$A320,IF(C$2=$A320,($B320/$B$296)*$B$293,IF(C$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM(B320:$C320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A320,IF(D$2=$A320,($B320/$B$296)*$B$293,IF(D$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM(C320:$C320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A320,IF(E$2=$A320,($B320/$B$296)*$B$293,IF(E$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:D320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A320,IF(F$2=$A320,($B320/$B$296)*$B$293,IF(F$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:E320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A320,IF(G$2=$A320,($B320/$B$296)*$B$293,IF(G$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:F320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A320,IF(H$2=$A320,($B320/$B$296)*$B$293,IF(H$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:G320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A320,IF(I$2=$A320,($B320/$B$296)*$B$293,IF(I$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:H320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A320,IF(J$2=$A320,($B320/$B$296)*$B$293,IF(J$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:I320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A320,IF(K$2=$A320,($B320/$B$296)*$B$293,IF(K$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:J320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A320,IF(L$2=$A320,($B320/$B$296)*$B$293,IF(L$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:K320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A320,IF(M$2=$A320,($B320/$B$296)*$B$293,IF(M$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:L320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A320,IF(N$2=$A320,($B320/$B$296)*$B$293,IF(N$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:M320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A320,IF(O$2=$A320,($B320/$B$296)*$B$293,IF(O$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:N320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A320,IF(P$2=$A320,($B320/$B$296)*$B$293,IF(P$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:O320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A320,IF(Q$2=$A320,($B320/$B$296)*$B$293,IF(Q$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:P320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A320,IF(R$2=$A320,($B320/$B$296)*$B$293,IF(R$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:Q320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A320,IF(S$2=$A320,($B320/$B$296)*$B$293,IF(S$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:R320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A320,IF(T$2=$A320,($B320/$B$296)*$B$293,IF(T$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:S320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A320,IF(U$2=$A320,($B320/$B$296)*$B$293,IF(U$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:T320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A320,IF(V$2=$A320,($B320/$B$296)*$B$293,IF(V$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:U320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A320,IF(W$2=$A320,($B320/$B$296)*$B$293,IF(W$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:V320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A320,IF(X$2=$A320,($B320/$B$296)*$B$293,IF(X$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:W320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A320,IF(Y$2=$A320,($B320/$B$296)*$B$293,IF(Y$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:X320))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A320,IF(Z$2=$A320,($B320/$B$296)*$B$293,IF(Z$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:Y320))),0))","v":705.60353484848486},{"$f":"IF($B$296=0,0,IF(AA$2>=$A320,IF(AA$2=$A320,($B320/$B$296)*$B$293,IF(AA$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:Z320))),0))","v":1411.2070696969697},{"$f":"IF($B$296=0,0,IF(AB$2>=$A320,IF(AB$2=$A320,($B320/$B$296)*$B$293,IF(AB$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:AA320))),0))","v":1411.2070696969697},{"$f":"IF($B$296=0,0,IF(AC$2>=$A320,IF(AC$2=$A320,($B320/$B$296)*$B$293,IF(AC$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:AB320))),0))","v":1411.2070696969697},{"$f":"IF($B$296=0,0,IF(AD$2>=$A320,IF(AD$2=$A320,($B320/$B$296)*$B$293,IF(AD$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:AC320))),0))","v":1411.2070696969697},{"$f":"IF($B$296=0,0,IF(AE$2>=$A320,IF(AE$2=$A320,($B320/$B$296)*$B$293,IF(AE$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:AD320))),0))","v":1411.2070696969697},{"$f":"IF($B$296=0,0,IF(AF$2>=$A320,IF(AF$2=$A320,($B320/$B$296)*$B$293,IF(AF$2<=$A320+$B$296-1,$B320/$B$296,$B320-SUM($C320:AE320))),0))","v":1411.2070696969697},9172.8459530303026]
[2046,87212.588909090904,{"$f":"IF($B$296=0,0,IF(C$2>=$A321,IF(C$2=$A321,($B321/$B$296)*$B$293,IF(C$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM(B321:$C321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A321,IF(D$2=$A321,($B321/$B$296)*$B$293,IF(D$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM(C321:$C321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A321,IF(E$2=$A321,($B321/$B$296)*$B$293,IF(E$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:D321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A321,IF(F$2=$A321,($B321/$B$296)*$B$293,IF(F$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:E321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A321,IF(G$2=$A321,($B321/$B$296)*$B$293,IF(G$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:F321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A321,IF(H$2=$A321,($B321/$B$296)*$B$293,IF(H$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:G321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A321,IF(I$2=$A321,($B321/$B$296)*$B$293,IF(I$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:H321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A321,IF(J$2=$A321,($B321/$B$296)*$B$293,IF(J$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:I321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A321,IF(K$2=$A321,($B321/$B$296)*$B$293,IF(K$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:J321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A321,IF(L$2=$A321,($B321/$B$296)*$B$293,IF(L$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:K321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A321,IF(M$2=$A321,($B321/$B$296)*$B$293,IF(M$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:L321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A321,IF(N$2=$A321,($B321/$B$296)*$B$293,IF(N$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:M321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A321,IF(O$2=$A321,($B321/$B$296)*$B$293,IF(O$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:N321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A321,IF(P$2=$A321,($B321/$B$296)*$B$293,IF(P$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:O321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A321,IF(Q$2=$A321,($B321/$B$296)*$B$293,IF(Q$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:P321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A321,IF(R$2=$A321,($B321/$B$296)*$B$293,IF(R$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:Q321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A321,IF(S$2=$A321,($B321/$B$296)*$B$293,IF(S$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:R321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A321,IF(T$2=$A321,($B321/$B$296)*$B$293,IF(T$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:S321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A321,IF(U$2=$A321,($B321/$B$296)*$B$293,IF(U$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:T321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A321,IF(V$2=$A321,($B321/$B$296)*$B$293,IF(V$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:U321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A321,IF(W$2=$A321,($B321/$B$296)*$B$293,IF(W$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:V321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A321,IF(X$2=$A321,($B321/$B$296)*$B$293,IF(X$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:W321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A321,IF(Y$2=$A321,($B321/$B$296)*$B$293,IF(Y$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:X321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A321,IF(Z$2=$A321,($B321/$B$296)*$B$293,IF(Z$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:Y321))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A321,IF(AA$2=$A321,($B321/$B$296)*$B$293,IF(AA$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:Z321))),0))","v":726.77157424242421},{"$f":"IF($B$296=0,0,IF(AB$2>=$A321,IF(AB$2=$A321,($B321/$B$296)*$B$293,IF(AB$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:AA321))),0))","v":1453.5431484848484},{"$f":"IF($B$296=0,0,IF(AC$2>=$A321,IF(AC$2=$A321,($B321/$B$296)*$B$293,IF(AC$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:AB321))),0))","v":1453.5431484848484},{"$f":"IF($B$296=0,0,IF(AD$2>=$A321,IF(AD$2=$A321,($B321/$B$296)*$B$293,IF(AD$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:AC321))),0))","v":1453.5431484848484},{"$f":"IF($B$296=0,0,IF(AE$2>=$A321,IF(AE$2=$A321,($B321/$B$296)*$B$293,IF(AE$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:AD321))),0))","v":1453.5431484848484},{"$f":"IF($B$296=0,0,IF(AF$2>=$A321,IF(AF$2=$A321,($B321/$B$296)*$B$293,IF(AF$2<=$A321+$B$296-1,$B321/$B$296,$B321-SUM($C321:AE321))),0))","v":1453.5431484848484},7994.4873166666666]
[2047,89828.967636363639,{"$f":"IF($B$296=0,0,IF(C$2>=$A322,IF(C$2=$A322,($B322/$B$296)*$B$293,IF(C$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM(B322:$C322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A322,IF(D$2=$A322,($B322/$B$296)*$B$293,IF(D$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM(C322:$C322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A322,IF(E$2=$A322,($B322/$B$296)*$B$293,IF(E$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:D322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A322,IF(F$2=$A322,($B322/$B$296)*$B$293,IF(F$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:E322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A322,IF(G$2=$A322,($B322/$B$296)*$B$293,IF(G$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:F322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A322,IF(H$2=$A322,($B322/$B$296)*$B$293,IF(H$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:G322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A322,IF(I$2=$A322,($B322/$B$296)*$B$293,IF(I$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:H322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A322,IF(J$2=$A322,($B322/$B$296)*$B$293,IF(J$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:I322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A322,IF(K$2=$A322,($B322/$B$296)*$B$293,IF(K$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:J322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A322,IF(L$2=$A322,($B322/$B$296)*$B$293,IF(L$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:K322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A322,IF(M$2=$A322,($B322/$B$296)*$B$293,IF(M$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:L322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A322,IF(N$2=$A322,($B322/$B$296)*$B$293,IF(N$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:M322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A322,IF(O$2=$A322,($B322/$B$296)*$B$293,IF(O$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:N322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A322,IF(P$2=$A322,($B322/$B$296)*$B$293,IF(P$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:O322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A322,IF(Q$2=$A322,($B322/$B$296)*$B$293,IF(Q$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:P322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A322,IF(R$2=$A322,($B322/$B$296)*$B$293,IF(R$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:Q322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A322,IF(S$2=$A322,($B322/$B$296)*$B$293,IF(S$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:R322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A322,IF(T$2=$A322,($B322/$B$296)*$B$293,IF(T$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:S322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A322,IF(U$2=$A322,($B322/$B$296)*$B$293,IF(U$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:T322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A322,IF(V$2=$A322,($B322/$B$296)*$B$293,IF(V$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:U322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A322,IF(W$2=$A322,($B322/$B$296)*$B$293,IF(W$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:V322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A322,IF(X$2=$A322,($B322/$B$296)*$B$293,IF(X$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:W322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A322,IF(Y$2=$A322,($B322/$B$296)*$B$293,IF(Y$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:X322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A322,IF(Z$2=$A322,($B322/$B$296)*$B$293,IF(Z$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:Y322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A322,IF(AA$2=$A322,($B322/$B$296)*$B$293,IF(AA$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:Z322))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A322,IF(AB$2=$A322,($B322/$B$296)*$B$293,IF(AB$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:AA322))),0))","v":748.57473030303038},{"$f":"IF($B$296=0,0,IF(AC$2>=$A322,IF(AC$2=$A322,($B322/$B$296)*$B$293,IF(AC$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:AB322))),0))","v":1497.1494606060608},{"$f":"IF($B$296=0,0,IF(AD$2>=$A322,IF(AD$2=$A322,($B322/$B$296)*$B$293,IF(AD$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:AC322))),0))","v":1497.1494606060608},{"$f":"IF($B$296=0,0,IF(AE$2>=$A322,IF(AE$2=$A322,($B322/$B$296)*$B$293,IF(AE$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:AD322))),0))","v":1497.1494606060608},{"$f":"IF($B$296=0,0,IF(AF$2>=$A322,IF(AF$2=$A322,($B322/$B$296)*$B$293,IF(AF$2<=$A322+$B$296-1,$B322/$B$296,$B322-SUM($C322:AE322))),0))","v":1497.1494606060608},{"$f":"SUM(C322:AF322)","v":6737.1725727272733}]
[2048,92523.844181818175,{"$f":"IF($B$296=0,0,IF(C$2>=$A323,IF(C$2=$A323,($B323/$B$296)*$B$293,IF(C$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM(B323:$C323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A323,IF(D$2=$A323,($B323/$B$296)*$B$293,IF(D$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM(C323:$C323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A323,IF(E$2=$A323,($B323/$B$296)*$B$293,IF(E$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:D323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A323,IF(F$2=$A323,($B323/$B$296)*$B$293,IF(F$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:E323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A323,IF(G$2=$A323,($B323/$B$296)*$B$293,IF(G$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:F323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A323,IF(H$2=$A323,($B323/$B$296)*$B$293,IF(H$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:G323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A323,IF(I$2=$A323,($B323/$B$296)*$B$293,IF(I$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:H323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A323,IF(J$2=$A323,($B323/$B$296)*$B$293,IF(J$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:I323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A323,IF(K$2=$A323,($B323/$B$296)*$B$293,IF(K$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:J323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A323,IF(L$2=$A323,($B323/$B$296)*$B$293,IF(L$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:K323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A323,IF(M$2=$A323,($B323/$B$296)*$B$293,IF(M$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:L323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A323,IF(N$2=$A323,($B323/$B$296)*$B$293,IF(N$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:M323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A323,IF(O$2=$A323,($B323/$B$296)*$B$293,IF(O$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:N323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A323,IF(P$2=$A323,($B323/$B$296)*$B$293,IF(P$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:O323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A323,IF(Q$2=$A323,($B323/$B$296)*$B$293,IF(Q$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:P323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A323,IF(R$2=$A323,($B323/$B$296)*$B$293,IF(R$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:Q323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A323,IF(S$2=$A323,($B323/$B$296)*$B$293,IF(S$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:R323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A323,IF(T$2=$A323,($B323/$B$296)*$B$293,IF(T$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:S323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A323,IF(U$2=$A323,($B323/$B$296)*$B$293,IF(U$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:T323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A323,IF(V$2=$A323,($B323/$B$296)*$B$293,IF(V$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:U323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A323,IF(W$2=$A323,($B323/$B$296)*$B$293,IF(W$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:V323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A323,IF(X$2=$A323,($B323/$B$296)*$B$293,IF(X$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:W323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A323,IF(Y$2=$A323,($B323/$B$296)*$B$293,IF(Y$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:X323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A323,IF(Z$2=$A323,($B323/$B$296)*$B$293,IF(Z$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:Y323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A323,IF(AA$2=$A323,($B323/$B$296)*$B$293,IF(AA$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:Z323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A323,IF(AB$2=$A323,($B323/$B$296)*$B$293,IF(AB$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:AA323))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A323,IF(AC$2=$A323,($B323/$B$296)*$B$293,IF(AC$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:AB323))),0))","v":771.03203484848484},{"$f":"IF($B$296=0,0,IF(AD$2>=$A323,IF(AD$2=$A323,($B323/$B$296)*$B$293,IF(AD$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:AC323))),0))","v":1542.0640696969697},{"$f":"IF($B$296=0,0,IF(AE$2>=$A323,IF(AE$2=$A323,($B323/$B$296)*$B$293,IF(AE$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:AD323))),0))","v":1542.0640696969697},{"$f":"IF($B$296=0,0,IF(AF$2>=$A323,IF(AF$2=$A323,($B323/$B$296)*$B$293,IF(AF$2<=$A323+$B$296-1,$B323/$B$296,$B323-SUM($C323:AE323))),0))","v":1542.0640696969697},5397.224243939394]
[2049,95299.560181818175,{"$f":"IF($B$296=0,0,IF(C$2>=$A324,IF(C$2=$A324,($B324/$B$296)*$B$293,IF(C$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM(B324:$C324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A324,IF(D$2=$A324,($B324/$B$296)*$B$293,IF(D$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM(C324:$C324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A324,IF(E$2=$A324,($B324/$B$296)*$B$293,IF(E$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:D324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A324,IF(F$2=$A324,($B324/$B$296)*$B$293,IF(F$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:E324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A324,IF(G$2=$A324,($B324/$B$296)*$B$293,IF(G$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:F324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A324,IF(H$2=$A324,($B324/$B$296)*$B$293,IF(H$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:G324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A324,IF(I$2=$A324,($B324/$B$296)*$B$293,IF(I$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:H324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A324,IF(J$2=$A324,($B324/$B$296)*$B$293,IF(J$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:I324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A324,IF(K$2=$A324,($B324/$B$296)*$B$293,IF(K$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:J324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A324,IF(L$2=$A324,($B324/$B$296)*$B$293,IF(L$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:K324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A324,IF(M$2=$A324,($B324/$B$296)*$B$293,IF(M$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:L324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A324,IF(N$2=$A324,($B324/$B$296)*$B$293,IF(N$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:M324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A324,IF(O$2=$A324,($B324/$B$296)*$B$293,IF(O$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:N324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A324,IF(P$2=$A324,($B324/$B$296)*$B$293,IF(P$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:O324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A324,IF(Q$2=$A324,($B324/$B$296)*$B$293,IF(Q$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:P324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A324,IF(R$2=$A324,($B324/$B$296)*$B$293,IF(R$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:Q324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A324,IF(S$2=$A324,($B324/$B$296)*$B$293,IF(S$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:R324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A324,IF(T$2=$A324,($B324/$B$296)*$B$293,IF(T$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:S324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A324,IF(U$2=$A324,($B324/$B$296)*$B$293,IF(U$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:T324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A324,IF(V$2=$A324,($B324/$B$296)*$B$293,IF(V$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:U324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A324,IF(W$2=$A324,($B324/$B$296)*$B$293,IF(W$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:V324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A324,IF(X$2=$A324,($B324/$B$296)*$B$293,IF(X$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:W324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A324,IF(Y$2=$A324,($B324/$B$296)*$B$293,IF(Y$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:X324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A324,IF(Z$2=$A324,($B324/$B$296)*$B$293,IF(Z$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:Y324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A324,IF(AA$2=$A324,($B324/$B$296)*$B$293,IF(AA$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:Z324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A324,IF(AB$2=$A324,($B324/$B$296)*$B$293,IF(AB$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:AA324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A324,IF(AC$2=$A324,($B324/$B$296)*$B$293,IF(AC$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:AB324))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A324,IF(AD$2=$A324,($B324/$B$296)*$B$293,IF(AD$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:AC324))),0))","v":794.16300151515145},{"$f":"IF($B$296=0,0,IF(AE$2>=$A324,IF(AE$2=$A324,($B324/$B$296)*$B$293,IF(AE$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:AD324))),0))","v":1588.3260030303029},{"$f":"IF($B$296=0,0,IF(AF$2>=$A324,IF(AF$2=$A324,($B324/$B$296)*$B$293,IF(AF$2<=$A324+$B$296-1,$B324/$B$296,$B324-SUM($C324:AE324))),0))","v":1588.3260030303029},3970.8150075757576]
[2050,98158.543999999994,{"$f":"IF($B$296=0,0,IF(C$2>=$A325,IF(C$2=$A325,($B325/$B$296)*$B$293,IF(C$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM(B325:$C325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A325,IF(D$2=$A325,($B325/$B$296)*$B$293,IF(D$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM(C325:$C325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A325,IF(E$2=$A325,($B325/$B$296)*$B$293,IF(E$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:D325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A325,IF(F$2=$A325,($B325/$B$296)*$B$293,IF(F$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:E325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A325,IF(G$2=$A325,($B325/$B$296)*$B$293,IF(G$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:F325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A325,IF(H$2=$A325,($B325/$B$296)*$B$293,IF(H$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:G325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A325,IF(I$2=$A325,($B325/$B$296)*$B$293,IF(I$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:H325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A325,IF(J$2=$A325,($B325/$B$296)*$B$293,IF(J$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:I325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A325,IF(K$2=$A325,($B325/$B$296)*$B$293,IF(K$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:J325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A325,IF(L$2=$A325,($B325/$B$296)*$B$293,IF(L$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:K325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A325,IF(M$2=$A325,($B325/$B$296)*$B$293,IF(M$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:L325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A325,IF(N$2=$A325,($B325/$B$296)*$B$293,IF(N$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:M325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A325,IF(O$2=$A325,($B325/$B$296)*$B$293,IF(O$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:N325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A325,IF(P$2=$A325,($B325/$B$296)*$B$293,IF(P$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:O325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A325,IF(Q$2=$A325,($B325/$B$296)*$B$293,IF(Q$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:P325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A325,IF(R$2=$A325,($B325/$B$296)*$B$293,IF(R$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:Q325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A325,IF(S$2=$A325,($B325/$B$296)*$B$293,IF(S$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:R325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A325,IF(T$2=$A325,($B325/$B$296)*$B$293,IF(T$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:S325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A325,IF(U$2=$A325,($B325/$B$296)*$B$293,IF(U$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:T325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A325,IF(V$2=$A325,($B325/$B$296)*$B$293,IF(V$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:U325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A325,IF(W$2=$A325,($B325/$B$296)*$B$293,IF(W$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:V325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A325,IF(X$2=$A325,($B325/$B$296)*$B$293,IF(X$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:W325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A325,IF(Y$2=$A325,($B325/$B$296)*$B$293,IF(Y$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:X325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A325,IF(Z$2=$A325,($B325/$B$296)*$B$293,IF(Z$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:Y325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A325,IF(AA$2=$A325,($B325/$B$296)*$B$293,IF(AA$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:Z325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A325,IF(AB$2=$A325,($B325/$B$296)*$B$293,IF(AB$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:AA325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A325,IF(AC$2=$A325,($B325/$B$296)*$B$293,IF(AC$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:AB325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A325,IF(AD$2=$A325,($B325/$B$296)*$B$293,IF(AD$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:AC325))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A325,IF(AE$2=$A325,($B325/$B$296)*$B$293,IF(AE$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:AD325))),0))","v":817.9878666666666},{"$f":"IF($B$296=0,0,IF(AF$2>=$A325,IF(AF$2=$A325,($B325/$B$296)*$B$293,IF(AF$2<=$A325+$B$296-1,$B325/$B$296,$B325-SUM($C325:AE325))),0))","v":1635.9757333333332},2453.9636]
[2051,101103.3010909091,{"$f":"IF($B$296=0,0,IF(C$2>=$A326,IF(C$2=$A326,($B326/$B$296)*$B$293,IF(C$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM(B326:$C326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(D$2>=$A326,IF(D$2=$A326,($B326/$B$296)*$B$293,IF(D$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM(C326:$C326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(E$2>=$A326,IF(E$2=$A326,($B326/$B$296)*$B$293,IF(E$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:D326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(F$2>=$A326,IF(F$2=$A326,($B326/$B$296)*$B$293,IF(F$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:E326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(G$2>=$A326,IF(G$2=$A326,($B326/$B$296)*$B$293,IF(G$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:F326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(H$2>=$A326,IF(H$2=$A326,($B326/$B$296)*$B$293,IF(H$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:G326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(I$2>=$A326,IF(I$2=$A326,($B326/$B$296)*$B$293,IF(I$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:H326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(J$2>=$A326,IF(J$2=$A326,($B326/$B$296)*$B$293,IF(J$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:I326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(K$2>=$A326,IF(K$2=$A326,($B326/$B$296)*$B$293,IF(K$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:J326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(L$2>=$A326,IF(L$2=$A326,($B326/$B$296)*$B$293,IF(L$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:K326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(M$2>=$A326,IF(M$2=$A326,($B326/$B$296)*$B$293,IF(M$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:L326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(N$2>=$A326,IF(N$2=$A326,($B326/$B$296)*$B$293,IF(N$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:M326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(O$2>=$A326,IF(O$2=$A326,($B326/$B$296)*$B$293,IF(O$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:N326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(P$2>=$A326,IF(P$2=$A326,($B326/$B$296)*$B$293,IF(P$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:O326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Q$2>=$A326,IF(Q$2=$A326,($B326/$B$296)*$B$293,IF(Q$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:P326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(R$2>=$A326,IF(R$2=$A326,($B326/$B$296)*$B$293,IF(R$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:Q326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(S$2>=$A326,IF(S$2=$A326,($B326/$B$296)*$B$293,IF(S$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:R326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(T$2>=$A326,IF(T$2=$A326,($B326/$B$296)*$B$293,IF(T$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:S326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(U$2>=$A326,IF(U$2=$A326,($B326/$B$296)*$B$293,IF(U$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:T326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(V$2>=$A326,IF(V$2=$A326,($B326/$B$296)*$B$293,IF(V$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:U326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(W$2>=$A326,IF(W$2=$A326,($B326/$B$296)*$B$293,IF(W$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:V326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(X$2>=$A326,IF(X$2=$A326,($B326/$B$296)*$B$293,IF(X$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:W326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Y$2>=$A326,IF(Y$2=$A326,($B326/$B$296)*$B$293,IF(Y$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:X326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(Z$2>=$A326,IF(Z$2=$A326,($B326/$B$296)*$B$293,IF(Z$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:Y326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AA$2>=$A326,IF(AA$2=$A326,($B326/$B$296)*$B$293,IF(AA$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:Z326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AB$2>=$A326,IF(AB$2=$A326,($B326/$B$296)*$B$293,IF(AB$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:AA326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AC$2>=$A326,IF(AC$2=$A326,($B326/$B$296)*$B$293,IF(AC$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:AB326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AD$2>=$A326,IF(AD$2=$A326,($B326/$B$296)*$B$293,IF(AD$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:AC326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AE$2>=$A326,IF(AE$2=$A326,($B326/$B$296)*$B$293,IF(AE$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:AD326))),0))","v":0},{"$f":"IF($B$296=0,0,IF(AF$2>=$A326,IF(AF$2=$A326,($B326/$B$296)*$B$293,IF(AF$2<=$A326+$B$296-1,$B326/$B$296,$B326-SUM($C326:AE326))),0))","v":842.52750909090912},842.52750909090912]
[{"$f":"\"Total Depreciation - \"&A293","v":"Total Depreciation - Maintenance Capital"},{"$f":"SUM(B297:B326)","v":1415636.013090909},{"$f":"SUM(C297:C326)","v":0},{"$f":"SUM(D297:D326)","v":0},0,0,0,0,0,0,0,220.83333333333334,669.125,1132.9560257575758,1612.7926500000001,2107.0243954545454,2616.0830515151515,3431.3838181818187,4562.1140045454549,5726.7661181818194,6926.3577590909099,8161.9371227272732,9434.5838833333328,10745.410077272727,12095.561066666665,13486.216583333333,14918.591692424241,16393.937996969697,17913.544762121212,19478.73979848485,21090.890666666666,22751.406042424242,{"$f":"SUM(C327:AF327)","v":195476.25584848484}]
[]
[{"$f":"+Capex!$A$15","v":0},{"$f":"+Capex!$C$15/12","v":0}]
["Annual Capital Cost",null,{"$f":"IF(Capex!$B$15=0,Capex!G$15,IF(Capex!$B$15=Capex!G$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!G$29,IF(Capex!$B$15=Capex!G$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!H$15,IF(Capex!$B$15=Capex!H$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!H$29,IF(Capex!$B$15=Capex!H$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!I$15,IF(Capex!$B$15=Capex!I$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!I$29,IF(Capex!$B$15=Capex!I$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!J$15,IF(Capex!$B$15=Capex!J$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!J$29,IF(Capex!$B$15=Capex!J$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!K$15,IF(Capex!$B$15=Capex!K$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!K$29,IF(Capex!$B$15=Capex!K$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!L$15,IF(Capex!$B$15=Capex!L$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!L$29,IF(Capex!$B$15=Capex!L$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!M$15,IF(Capex!$B$15=Capex!M$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!M$29,IF(Capex!$B$15=Capex!M$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!N$15,IF(Capex!$B$15=Capex!N$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!N$29,IF(Capex!$B$15=Capex!N$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!O$15,IF(Capex!$B$15=Capex!O$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!O$29,IF(Capex!$B$15=Capex!O$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!P$15,IF(Capex!$B$15=Capex!P$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!P$29,IF(Capex!$B$15=Capex!P$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!Q$15,IF(Capex!$B$15=Capex!Q$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!Q$29,IF(Capex!$B$15=Capex!Q$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!R$15,IF(Capex!$B$15=Capex!R$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!R$29,IF(Capex!$B$15=Capex!R$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!S$15,IF(Capex!$B$15=Capex!S$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!S$29,IF(Capex!$B$15=Capex!S$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!T$15,IF(Capex!$B$15=Capex!T$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!T$29,IF(Capex!$B$15=Capex!T$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!U$15,IF(Capex!$B$15=Capex!U$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!U$29,IF(Capex!$B$15=Capex!U$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!V$15,IF(Capex!$B$15=Capex!V$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!V$29,IF(Capex!$B$15=Capex!V$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!W$15,IF(Capex!$B$15=Capex!W$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!W$29,IF(Capex!$B$15=Capex!W$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!X$15,IF(Capex!$B$15=Capex!X$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!X$29,IF(Capex!$B$15=Capex!X$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!Y$15,IF(Capex!$B$15=Capex!Y$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!Y$29,IF(Capex!$B$15=Capex!Y$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!Z$15,IF(Capex!$B$15=Capex!Z$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!Z$29,IF(Capex!$B$15=Capex!Z$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AA$15,IF(Capex!$B$15=Capex!AA$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AA$29,IF(Capex!$B$15=Capex!AA$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AB$15,IF(Capex!$B$15=Capex!AB$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AB$29,IF(Capex!$B$15=Capex!AB$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AC$15,IF(Capex!$B$15=Capex!AC$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AC$29,IF(Capex!$B$15=Capex!AC$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AD$15,IF(Capex!$B$15=Capex!AD$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AD$29,IF(Capex!$B$15=Capex!AD$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AE$15,IF(Capex!$B$15=Capex!AE$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AE$29,IF(Capex!$B$15=Capex!AE$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AF$15,IF(Capex!$B$15=Capex!AF$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AF$29,IF(Capex!$B$15=Capex!AF$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AG$15,IF(Capex!$B$15=Capex!AG$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AG$29,IF(Capex!$B$15=Capex!AG$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AH$15,IF(Capex!$B$15=Capex!AH$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AH$29,IF(Capex!$B$15=Capex!AH$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AI$15,IF(Capex!$B$15=Capex!AI$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AI$29,IF(Capex!$B$15=Capex!AI$4,Capex!$AK$29,0))","v":0},{"$f":"IF(Capex!$B$15=0,Capex!AJ$15,IF(Capex!$B$15=Capex!AJ$4,Capex!$AK$15,0))+IF(Capex!$B$15=0,Capex!AJ$29,IF(Capex!$B$15=Capex!AJ$4,Capex!$AK$29,0))","v":0}]
["Cumulative Capital Costs",null,{"$f":"+C330","v":0},{"$f":"+D330+C331","v":0},{"$f":"+E330+D331","v":0},{"$f":"+F330+E331","v":0},{"$f":"+G330+F331","v":0},{"$f":"+H330+G331","v":0},{"$f":"+I330+H331","v":0},{"$f":"+J330+I331","v":0},{"$f":"+K330+J331","v":0},{"$f":"+L330+K331","v":0},{"$f":"+M330+L331","v":0},{"$f":"+N330+M331","v":0},{"$f":"+O330+N331","v":0},{"$f":"+P330+O331","v":0},{"$f":"+Q330+P331","v":0},{"$f":"+R330+Q331","v":0},{"$f":"+S330+R331","v":0},{"$f":"+T330+S331","v":0},{"$f":"+U330+T331","v":0},{"$f":"+V330+U331","v":0},{"$f":"+W330+V331","v":0},{"$f":"+X330+W331","v":0},{"$f":"+Y330+X331","v":0},{"$f":"+Z330+Y331","v":0},{"$f":"+AA330+Z331","v":0},{"$f":"+AB330+AA331","v":0},{"$f":"+AC330+AB331","v":0},{"$f":"+AD330+AC331","v":0},{"$f":"+AE330+AD331","v":0},{"$f":"+AF330+AE331","v":0}]
["Depreciation Life",{"$f":"+Capex!$D$15","v":0}]
[{"$f":"+A153","v":2022},{"$f":"SUMIF($C$2:$AF$2,A333,$C$330:$AF$330)","v":0},{"$f":"IF($B$332=0,0,IF(C$2>=$A333,IF(C$2=$A333,($B333/$B$332)*$B$329,IF(C$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM(B333:$C333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A333,IF(D$2=$A333,($B333/$B$332)*$B$329,IF(D$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM(C333:$C333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A333,IF(E$2=$A333,($B333/$B$332)*$B$329,IF(E$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:D333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A333,IF(F$2=$A333,($B333/$B$332)*$B$329,IF(F$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:E333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A333,IF(G$2=$A333,($B333/$B$332)*$B$329,IF(G$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:F333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A333,IF(H$2=$A333,($B333/$B$332)*$B$329,IF(H$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:G333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A333,IF(I$2=$A333,($B333/$B$332)*$B$329,IF(I$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:H333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A333,IF(J$2=$A333,($B333/$B$332)*$B$329,IF(J$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:I333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A333,IF(K$2=$A333,($B333/$B$332)*$B$329,IF(K$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:J333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A333,IF(L$2=$A333,($B333/$B$332)*$B$329,IF(L$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:K333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A333,IF(M$2=$A333,($B333/$B$332)*$B$329,IF(M$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:L333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A333,IF(N$2=$A333,($B333/$B$332)*$B$329,IF(N$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:M333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A333,IF(O$2=$A333,($B333/$B$332)*$B$329,IF(O$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:N333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A333,IF(P$2=$A333,($B333/$B$332)*$B$329,IF(P$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:O333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A333,IF(Q$2=$A333,($B333/$B$332)*$B$329,IF(Q$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:P333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A333,IF(R$2=$A333,($B333/$B$332)*$B$329,IF(R$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:Q333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A333,IF(S$2=$A333,($B333/$B$332)*$B$329,IF(S$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:R333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A333,IF(T$2=$A333,($B333/$B$332)*$B$329,IF(T$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:S333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A333,IF(U$2=$A333,($B333/$B$332)*$B$329,IF(U$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:T333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A333,IF(V$2=$A333,($B333/$B$332)*$B$329,IF(V$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:U333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A333,IF(W$2=$A333,($B333/$B$332)*$B$329,IF(W$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:V333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A333,IF(X$2=$A333,($B333/$B$332)*$B$329,IF(X$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:W333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A333,IF(Y$2=$A333,($B333/$B$332)*$B$329,IF(Y$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:X333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A333,IF(Z$2=$A333,($B333/$B$332)*$B$329,IF(Z$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:Y333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A333,IF(AA$2=$A333,($B333/$B$332)*$B$329,IF(AA$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:Z333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A333,IF(AB$2=$A333,($B333/$B$332)*$B$329,IF(AB$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:AA333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A333,IF(AC$2=$A333,($B333/$B$332)*$B$329,IF(AC$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:AB333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A333,IF(AD$2=$A333,($B333/$B$332)*$B$329,IF(AD$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:AC333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A333,IF(AE$2=$A333,($B333/$B$332)*$B$329,IF(AE$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:AD333))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A333,IF(AF$2=$A333,($B333/$B$332)*$B$329,IF(AF$2<=$A333+$B$332-1,$B333/$B$332,$B333-SUM($C333:AE333))),0))","v":0},{"$f":"SUM(C333:AF333)","v":0}]
[{"$f":"+A333+1","v":2023},0,{"$f":"IF($B$332=0,0,IF(C$2>=$A334,IF(C$2=$A334,($B334/$B$332)*$B$329,IF(C$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM(B334:$C334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A334,IF(D$2=$A334,($B334/$B$332)*$B$329,IF(D$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM(C334:$C334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A334,IF(E$2=$A334,($B334/$B$332)*$B$329,IF(E$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:D334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A334,IF(F$2=$A334,($B334/$B$332)*$B$329,IF(F$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:E334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A334,IF(G$2=$A334,($B334/$B$332)*$B$329,IF(G$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:F334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A334,IF(H$2=$A334,($B334/$B$332)*$B$329,IF(H$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:G334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A334,IF(I$2=$A334,($B334/$B$332)*$B$329,IF(I$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:H334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A334,IF(J$2=$A334,($B334/$B$332)*$B$329,IF(J$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:I334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A334,IF(K$2=$A334,($B334/$B$332)*$B$329,IF(K$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:J334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A334,IF(L$2=$A334,($B334/$B$332)*$B$329,IF(L$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:K334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A334,IF(M$2=$A334,($B334/$B$332)*$B$329,IF(M$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:L334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A334,IF(N$2=$A334,($B334/$B$332)*$B$329,IF(N$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:M334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A334,IF(O$2=$A334,($B334/$B$332)*$B$329,IF(O$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:N334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A334,IF(P$2=$A334,($B334/$B$332)*$B$329,IF(P$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:O334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A334,IF(Q$2=$A334,($B334/$B$332)*$B$329,IF(Q$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:P334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A334,IF(R$2=$A334,($B334/$B$332)*$B$329,IF(R$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:Q334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A334,IF(S$2=$A334,($B334/$B$332)*$B$329,IF(S$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:R334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A334,IF(T$2=$A334,($B334/$B$332)*$B$329,IF(T$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:S334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A334,IF(U$2=$A334,($B334/$B$332)*$B$329,IF(U$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:T334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A334,IF(V$2=$A334,($B334/$B$332)*$B$329,IF(V$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:U334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A334,IF(W$2=$A334,($B334/$B$332)*$B$329,IF(W$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:V334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A334,IF(X$2=$A334,($B334/$B$332)*$B$329,IF(X$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:W334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A334,IF(Y$2=$A334,($B334/$B$332)*$B$329,IF(Y$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:X334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A334,IF(Z$2=$A334,($B334/$B$332)*$B$329,IF(Z$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:Y334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A334,IF(AA$2=$A334,($B334/$B$332)*$B$329,IF(AA$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:Z334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A334,IF(AB$2=$A334,($B334/$B$332)*$B$329,IF(AB$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:AA334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A334,IF(AC$2=$A334,($B334/$B$332)*$B$329,IF(AC$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:AB334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A334,IF(AD$2=$A334,($B334/$B$332)*$B$329,IF(AD$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:AC334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A334,IF(AE$2=$A334,($B334/$B$332)*$B$329,IF(AE$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:AD334))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A334,IF(AF$2=$A334,($B334/$B$332)*$B$329,IF(AF$2<=$A334+$B$332-1,$B334/$B$332,$B334-SUM($C334:AE334))),0))","v":0},0]
[{"$f":"+A334+1","v":2024},0,{"$f":"IF($B$332=0,0,IF(C$2>=$A335,IF(C$2=$A335,($B335/$B$332)*$B$329,IF(C$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM(B335:$C335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A335,IF(D$2=$A335,($B335/$B$332)*$B$329,IF(D$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM(C335:$C335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A335,IF(E$2=$A335,($B335/$B$332)*$B$329,IF(E$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:D335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A335,IF(F$2=$A335,($B335/$B$332)*$B$329,IF(F$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:E335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A335,IF(G$2=$A335,($B335/$B$332)*$B$329,IF(G$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:F335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A335,IF(H$2=$A335,($B335/$B$332)*$B$329,IF(H$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:G335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A335,IF(I$2=$A335,($B335/$B$332)*$B$329,IF(I$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:H335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A335,IF(J$2=$A335,($B335/$B$332)*$B$329,IF(J$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:I335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A335,IF(K$2=$A335,($B335/$B$332)*$B$329,IF(K$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:J335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A335,IF(L$2=$A335,($B335/$B$332)*$B$329,IF(L$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:K335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A335,IF(M$2=$A335,($B335/$B$332)*$B$329,IF(M$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:L335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A335,IF(N$2=$A335,($B335/$B$332)*$B$329,IF(N$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:M335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A335,IF(O$2=$A335,($B335/$B$332)*$B$329,IF(O$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:N335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A335,IF(P$2=$A335,($B335/$B$332)*$B$329,IF(P$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:O335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A335,IF(Q$2=$A335,($B335/$B$332)*$B$329,IF(Q$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:P335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A335,IF(R$2=$A335,($B335/$B$332)*$B$329,IF(R$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:Q335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A335,IF(S$2=$A335,($B335/$B$332)*$B$329,IF(S$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:R335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A335,IF(T$2=$A335,($B335/$B$332)*$B$329,IF(T$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:S335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A335,IF(U$2=$A335,($B335/$B$332)*$B$329,IF(U$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:T335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A335,IF(V$2=$A335,($B335/$B$332)*$B$329,IF(V$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:U335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A335,IF(W$2=$A335,($B335/$B$332)*$B$329,IF(W$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:V335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A335,IF(X$2=$A335,($B335/$B$332)*$B$329,IF(X$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:W335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A335,IF(Y$2=$A335,($B335/$B$332)*$B$329,IF(Y$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:X335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A335,IF(Z$2=$A335,($B335/$B$332)*$B$329,IF(Z$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:Y335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A335,IF(AA$2=$A335,($B335/$B$332)*$B$329,IF(AA$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:Z335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A335,IF(AB$2=$A335,($B335/$B$332)*$B$329,IF(AB$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:AA335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A335,IF(AC$2=$A335,($B335/$B$332)*$B$329,IF(AC$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:AB335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A335,IF(AD$2=$A335,($B335/$B$332)*$B$329,IF(AD$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:AC335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A335,IF(AE$2=$A335,($B335/$B$332)*$B$329,IF(AE$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:AD335))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A335,IF(AF$2=$A335,($B335/$B$332)*$B$329,IF(AF$2<=$A335+$B$332-1,$B335/$B$332,$B335-SUM($C335:AE335))),0))","v":0},0]
[2025,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A336,IF(C$2=$A336,($B336/$B$332)*$B$329,IF(C$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM(B336:$C336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A336,IF(D$2=$A336,($B336/$B$332)*$B$329,IF(D$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM(C336:$C336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A336,IF(E$2=$A336,($B336/$B$332)*$B$329,IF(E$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:D336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A336,IF(F$2=$A336,($B336/$B$332)*$B$329,IF(F$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:E336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A336,IF(G$2=$A336,($B336/$B$332)*$B$329,IF(G$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:F336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A336,IF(H$2=$A336,($B336/$B$332)*$B$329,IF(H$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:G336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A336,IF(I$2=$A336,($B336/$B$332)*$B$329,IF(I$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:H336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A336,IF(J$2=$A336,($B336/$B$332)*$B$329,IF(J$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:I336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A336,IF(K$2=$A336,($B336/$B$332)*$B$329,IF(K$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:J336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A336,IF(L$2=$A336,($B336/$B$332)*$B$329,IF(L$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:K336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A336,IF(M$2=$A336,($B336/$B$332)*$B$329,IF(M$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:L336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A336,IF(N$2=$A336,($B336/$B$332)*$B$329,IF(N$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:M336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A336,IF(O$2=$A336,($B336/$B$332)*$B$329,IF(O$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:N336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A336,IF(P$2=$A336,($B336/$B$332)*$B$329,IF(P$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:O336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A336,IF(Q$2=$A336,($B336/$B$332)*$B$329,IF(Q$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:P336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A336,IF(R$2=$A336,($B336/$B$332)*$B$329,IF(R$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:Q336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A336,IF(S$2=$A336,($B336/$B$332)*$B$329,IF(S$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:R336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A336,IF(T$2=$A336,($B336/$B$332)*$B$329,IF(T$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:S336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A336,IF(U$2=$A336,($B336/$B$332)*$B$329,IF(U$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:T336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A336,IF(V$2=$A336,($B336/$B$332)*$B$329,IF(V$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:U336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A336,IF(W$2=$A336,($B336/$B$332)*$B$329,IF(W$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:V336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A336,IF(X$2=$A336,($B336/$B$332)*$B$329,IF(X$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:W336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A336,IF(Y$2=$A336,($B336/$B$332)*$B$329,IF(Y$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:X336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A336,IF(Z$2=$A336,($B336/$B$332)*$B$329,IF(Z$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:Y336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A336,IF(AA$2=$A336,($B336/$B$332)*$B$329,IF(AA$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:Z336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A336,IF(AB$2=$A336,($B336/$B$332)*$B$329,IF(AB$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:AA336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A336,IF(AC$2=$A336,($B336/$B$332)*$B$329,IF(AC$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:AB336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A336,IF(AD$2=$A336,($B336/$B$332)*$B$329,IF(AD$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:AC336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A336,IF(AE$2=$A336,($B336/$B$332)*$B$329,IF(AE$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:AD336))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A336,IF(AF$2=$A336,($B336/$B$332)*$B$329,IF(AF$2<=$A336+$B$332-1,$B336/$B$332,$B336-SUM($C336:AE336))),0))","v":0},0]
[2026,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A337,IF(C$2=$A337,($B337/$B$332)*$B$329,IF(C$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM(B337:$C337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A337,IF(D$2=$A337,($B337/$B$332)*$B$329,IF(D$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM(C337:$C337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A337,IF(E$2=$A337,($B337/$B$332)*$B$329,IF(E$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:D337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A337,IF(F$2=$A337,($B337/$B$332)*$B$329,IF(F$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:E337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A337,IF(G$2=$A337,($B337/$B$332)*$B$329,IF(G$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:F337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A337,IF(H$2=$A337,($B337/$B$332)*$B$329,IF(H$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:G337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A337,IF(I$2=$A337,($B337/$B$332)*$B$329,IF(I$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:H337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A337,IF(J$2=$A337,($B337/$B$332)*$B$329,IF(J$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:I337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A337,IF(K$2=$A337,($B337/$B$332)*$B$329,IF(K$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:J337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A337,IF(L$2=$A337,($B337/$B$332)*$B$329,IF(L$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:K337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A337,IF(M$2=$A337,($B337/$B$332)*$B$329,IF(M$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:L337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A337,IF(N$2=$A337,($B337/$B$332)*$B$329,IF(N$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:M337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A337,IF(O$2=$A337,($B337/$B$332)*$B$329,IF(O$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:N337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A337,IF(P$2=$A337,($B337/$B$332)*$B$329,IF(P$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:O337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A337,IF(Q$2=$A337,($B337/$B$332)*$B$329,IF(Q$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:P337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A337,IF(R$2=$A337,($B337/$B$332)*$B$329,IF(R$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:Q337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A337,IF(S$2=$A337,($B337/$B$332)*$B$329,IF(S$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:R337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A337,IF(T$2=$A337,($B337/$B$332)*$B$329,IF(T$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:S337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A337,IF(U$2=$A337,($B337/$B$332)*$B$329,IF(U$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:T337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A337,IF(V$2=$A337,($B337/$B$332)*$B$329,IF(V$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:U337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A337,IF(W$2=$A337,($B337/$B$332)*$B$329,IF(W$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:V337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A337,IF(X$2=$A337,($B337/$B$332)*$B$329,IF(X$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:W337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A337,IF(Y$2=$A337,($B337/$B$332)*$B$329,IF(Y$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:X337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A337,IF(Z$2=$A337,($B337/$B$332)*$B$329,IF(Z$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:Y337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A337,IF(AA$2=$A337,($B337/$B$332)*$B$329,IF(AA$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:Z337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A337,IF(AB$2=$A337,($B337/$B$332)*$B$329,IF(AB$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:AA337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A337,IF(AC$2=$A337,($B337/$B$332)*$B$329,IF(AC$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:AB337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A337,IF(AD$2=$A337,($B337/$B$332)*$B$329,IF(AD$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:AC337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A337,IF(AE$2=$A337,($B337/$B$332)*$B$329,IF(AE$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:AD337))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A337,IF(AF$2=$A337,($B337/$B$332)*$B$329,IF(AF$2<=$A337+$B$332-1,$B337/$B$332,$B337-SUM($C337:AE337))),0))","v":0},0]
[2027,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A338,IF(C$2=$A338,($B338/$B$332)*$B$329,IF(C$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM(B338:$C338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A338,IF(D$2=$A338,($B338/$B$332)*$B$329,IF(D$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM(C338:$C338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A338,IF(E$2=$A338,($B338/$B$332)*$B$329,IF(E$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:D338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A338,IF(F$2=$A338,($B338/$B$332)*$B$329,IF(F$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:E338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A338,IF(G$2=$A338,($B338/$B$332)*$B$329,IF(G$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:F338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A338,IF(H$2=$A338,($B338/$B$332)*$B$329,IF(H$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:G338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A338,IF(I$2=$A338,($B338/$B$332)*$B$329,IF(I$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:H338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A338,IF(J$2=$A338,($B338/$B$332)*$B$329,IF(J$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:I338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A338,IF(K$2=$A338,($B338/$B$332)*$B$329,IF(K$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:J338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A338,IF(L$2=$A338,($B338/$B$332)*$B$329,IF(L$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:K338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A338,IF(M$2=$A338,($B338/$B$332)*$B$329,IF(M$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:L338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A338,IF(N$2=$A338,($B338/$B$332)*$B$329,IF(N$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:M338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A338,IF(O$2=$A338,($B338/$B$332)*$B$329,IF(O$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:N338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A338,IF(P$2=$A338,($B338/$B$332)*$B$329,IF(P$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:O338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A338,IF(Q$2=$A338,($B338/$B$332)*$B$329,IF(Q$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:P338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A338,IF(R$2=$A338,($B338/$B$332)*$B$329,IF(R$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:Q338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A338,IF(S$2=$A338,($B338/$B$332)*$B$329,IF(S$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:R338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A338,IF(T$2=$A338,($B338/$B$332)*$B$329,IF(T$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:S338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A338,IF(U$2=$A338,($B338/$B$332)*$B$329,IF(U$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:T338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A338,IF(V$2=$A338,($B338/$B$332)*$B$329,IF(V$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:U338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A338,IF(W$2=$A338,($B338/$B$332)*$B$329,IF(W$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:V338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A338,IF(X$2=$A338,($B338/$B$332)*$B$329,IF(X$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:W338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A338,IF(Y$2=$A338,($B338/$B$332)*$B$329,IF(Y$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:X338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A338,IF(Z$2=$A338,($B338/$B$332)*$B$329,IF(Z$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:Y338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A338,IF(AA$2=$A338,($B338/$B$332)*$B$329,IF(AA$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:Z338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A338,IF(AB$2=$A338,($B338/$B$332)*$B$329,IF(AB$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:AA338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A338,IF(AC$2=$A338,($B338/$B$332)*$B$329,IF(AC$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:AB338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A338,IF(AD$2=$A338,($B338/$B$332)*$B$329,IF(AD$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:AC338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A338,IF(AE$2=$A338,($B338/$B$332)*$B$329,IF(AE$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:AD338))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A338,IF(AF$2=$A338,($B338/$B$332)*$B$329,IF(AF$2<=$A338+$B$332-1,$B338/$B$332,$B338-SUM($C338:AE338))),0))","v":0},0]
[2028,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A339,IF(C$2=$A339,($B339/$B$332)*$B$329,IF(C$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM(B339:$C339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A339,IF(D$2=$A339,($B339/$B$332)*$B$329,IF(D$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM(C339:$C339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A339,IF(E$2=$A339,($B339/$B$332)*$B$329,IF(E$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:D339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A339,IF(F$2=$A339,($B339/$B$332)*$B$329,IF(F$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:E339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A339,IF(G$2=$A339,($B339/$B$332)*$B$329,IF(G$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:F339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A339,IF(H$2=$A339,($B339/$B$332)*$B$329,IF(H$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:G339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A339,IF(I$2=$A339,($B339/$B$332)*$B$329,IF(I$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:H339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A339,IF(J$2=$A339,($B339/$B$332)*$B$329,IF(J$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:I339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A339,IF(K$2=$A339,($B339/$B$332)*$B$329,IF(K$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:J339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A339,IF(L$2=$A339,($B339/$B$332)*$B$329,IF(L$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:K339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A339,IF(M$2=$A339,($B339/$B$332)*$B$329,IF(M$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:L339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A339,IF(N$2=$A339,($B339/$B$332)*$B$329,IF(N$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:M339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A339,IF(O$2=$A339,($B339/$B$332)*$B$329,IF(O$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:N339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A339,IF(P$2=$A339,($B339/$B$332)*$B$329,IF(P$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:O339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A339,IF(Q$2=$A339,($B339/$B$332)*$B$329,IF(Q$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:P339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A339,IF(R$2=$A339,($B339/$B$332)*$B$329,IF(R$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:Q339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A339,IF(S$2=$A339,($B339/$B$332)*$B$329,IF(S$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:R339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A339,IF(T$2=$A339,($B339/$B$332)*$B$329,IF(T$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:S339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A339,IF(U$2=$A339,($B339/$B$332)*$B$329,IF(U$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:T339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A339,IF(V$2=$A339,($B339/$B$332)*$B$329,IF(V$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:U339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A339,IF(W$2=$A339,($B339/$B$332)*$B$329,IF(W$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:V339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A339,IF(X$2=$A339,($B339/$B$332)*$B$329,IF(X$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:W339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A339,IF(Y$2=$A339,($B339/$B$332)*$B$329,IF(Y$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:X339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A339,IF(Z$2=$A339,($B339/$B$332)*$B$329,IF(Z$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:Y339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A339,IF(AA$2=$A339,($B339/$B$332)*$B$329,IF(AA$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:Z339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A339,IF(AB$2=$A339,($B339/$B$332)*$B$329,IF(AB$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:AA339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A339,IF(AC$2=$A339,($B339/$B$332)*$B$329,IF(AC$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:AB339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A339,IF(AD$2=$A339,($B339/$B$332)*$B$329,IF(AD$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:AC339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A339,IF(AE$2=$A339,($B339/$B$332)*$B$329,IF(AE$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:AD339))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A339,IF(AF$2=$A339,($B339/$B$332)*$B$329,IF(AF$2<=$A339+$B$332-1,$B339/$B$332,$B339-SUM($C339:AE339))),0))","v":0},0]
[2029,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A340,IF(C$2=$A340,($B340/$B$332)*$B$329,IF(C$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM(B340:$C340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A340,IF(D$2=$A340,($B340/$B$332)*$B$329,IF(D$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM(C340:$C340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A340,IF(E$2=$A340,($B340/$B$332)*$B$329,IF(E$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:D340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A340,IF(F$2=$A340,($B340/$B$332)*$B$329,IF(F$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:E340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A340,IF(G$2=$A340,($B340/$B$332)*$B$329,IF(G$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:F340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A340,IF(H$2=$A340,($B340/$B$332)*$B$329,IF(H$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:G340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A340,IF(I$2=$A340,($B340/$B$332)*$B$329,IF(I$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:H340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A340,IF(J$2=$A340,($B340/$B$332)*$B$329,IF(J$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:I340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A340,IF(K$2=$A340,($B340/$B$332)*$B$329,IF(K$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:J340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A340,IF(L$2=$A340,($B340/$B$332)*$B$329,IF(L$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:K340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A340,IF(M$2=$A340,($B340/$B$332)*$B$329,IF(M$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:L340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A340,IF(N$2=$A340,($B340/$B$332)*$B$329,IF(N$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:M340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A340,IF(O$2=$A340,($B340/$B$332)*$B$329,IF(O$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:N340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A340,IF(P$2=$A340,($B340/$B$332)*$B$329,IF(P$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:O340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A340,IF(Q$2=$A340,($B340/$B$332)*$B$329,IF(Q$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:P340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A340,IF(R$2=$A340,($B340/$B$332)*$B$329,IF(R$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:Q340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A340,IF(S$2=$A340,($B340/$B$332)*$B$329,IF(S$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:R340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A340,IF(T$2=$A340,($B340/$B$332)*$B$329,IF(T$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:S340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A340,IF(U$2=$A340,($B340/$B$332)*$B$329,IF(U$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:T340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A340,IF(V$2=$A340,($B340/$B$332)*$B$329,IF(V$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:U340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A340,IF(W$2=$A340,($B340/$B$332)*$B$329,IF(W$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:V340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A340,IF(X$2=$A340,($B340/$B$332)*$B$329,IF(X$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:W340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A340,IF(Y$2=$A340,($B340/$B$332)*$B$329,IF(Y$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:X340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A340,IF(Z$2=$A340,($B340/$B$332)*$B$329,IF(Z$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:Y340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A340,IF(AA$2=$A340,($B340/$B$332)*$B$329,IF(AA$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:Z340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A340,IF(AB$2=$A340,($B340/$B$332)*$B$329,IF(AB$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:AA340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A340,IF(AC$2=$A340,($B340/$B$332)*$B$329,IF(AC$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:AB340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A340,IF(AD$2=$A340,($B340/$B$332)*$B$329,IF(AD$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:AC340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A340,IF(AE$2=$A340,($B340/$B$332)*$B$329,IF(AE$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:AD340))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A340,IF(AF$2=$A340,($B340/$B$332)*$B$329,IF(AF$2<=$A340+$B$332-1,$B340/$B$332,$B340-SUM($C340:AE340))),0))","v":0},0]
[2030,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A341,IF(C$2=$A341,($B341/$B$332)*$B$329,IF(C$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM(B341:$C341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A341,IF(D$2=$A341,($B341/$B$332)*$B$329,IF(D$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM(C341:$C341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A341,IF(E$2=$A341,($B341/$B$332)*$B$329,IF(E$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:D341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A341,IF(F$2=$A341,($B341/$B$332)*$B$329,IF(F$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:E341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A341,IF(G$2=$A341,($B341/$B$332)*$B$329,IF(G$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:F341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A341,IF(H$2=$A341,($B341/$B$332)*$B$329,IF(H$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:G341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A341,IF(I$2=$A341,($B341/$B$332)*$B$329,IF(I$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:H341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A341,IF(J$2=$A341,($B341/$B$332)*$B$329,IF(J$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:I341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A341,IF(K$2=$A341,($B341/$B$332)*$B$329,IF(K$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:J341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A341,IF(L$2=$A341,($B341/$B$332)*$B$329,IF(L$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:K341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A341,IF(M$2=$A341,($B341/$B$332)*$B$329,IF(M$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:L341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A341,IF(N$2=$A341,($B341/$B$332)*$B$329,IF(N$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:M341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A341,IF(O$2=$A341,($B341/$B$332)*$B$329,IF(O$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:N341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A341,IF(P$2=$A341,($B341/$B$332)*$B$329,IF(P$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:O341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A341,IF(Q$2=$A341,($B341/$B$332)*$B$329,IF(Q$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:P341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A341,IF(R$2=$A341,($B341/$B$332)*$B$329,IF(R$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:Q341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A341,IF(S$2=$A341,($B341/$B$332)*$B$329,IF(S$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:R341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A341,IF(T$2=$A341,($B341/$B$332)*$B$329,IF(T$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:S341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A341,IF(U$2=$A341,($B341/$B$332)*$B$329,IF(U$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:T341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A341,IF(V$2=$A341,($B341/$B$332)*$B$329,IF(V$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:U341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A341,IF(W$2=$A341,($B341/$B$332)*$B$329,IF(W$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:V341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A341,IF(X$2=$A341,($B341/$B$332)*$B$329,IF(X$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:W341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A341,IF(Y$2=$A341,($B341/$B$332)*$B$329,IF(Y$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:X341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A341,IF(Z$2=$A341,($B341/$B$332)*$B$329,IF(Z$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:Y341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A341,IF(AA$2=$A341,($B341/$B$332)*$B$329,IF(AA$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:Z341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A341,IF(AB$2=$A341,($B341/$B$332)*$B$329,IF(AB$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:AA341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A341,IF(AC$2=$A341,($B341/$B$332)*$B$329,IF(AC$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:AB341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A341,IF(AD$2=$A341,($B341/$B$332)*$B$329,IF(AD$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:AC341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A341,IF(AE$2=$A341,($B341/$B$332)*$B$329,IF(AE$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:AD341))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A341,IF(AF$2=$A341,($B341/$B$332)*$B$329,IF(AF$2<=$A341+$B$332-1,$B341/$B$332,$B341-SUM($C341:AE341))),0))","v":0},0]
[2031,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A342,IF(C$2=$A342,($B342/$B$332)*$B$329,IF(C$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM(B342:$C342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A342,IF(D$2=$A342,($B342/$B$332)*$B$329,IF(D$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM(C342:$C342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A342,IF(E$2=$A342,($B342/$B$332)*$B$329,IF(E$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:D342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A342,IF(F$2=$A342,($B342/$B$332)*$B$329,IF(F$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:E342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A342,IF(G$2=$A342,($B342/$B$332)*$B$329,IF(G$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:F342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A342,IF(H$2=$A342,($B342/$B$332)*$B$329,IF(H$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:G342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A342,IF(I$2=$A342,($B342/$B$332)*$B$329,IF(I$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:H342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A342,IF(J$2=$A342,($B342/$B$332)*$B$329,IF(J$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:I342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A342,IF(K$2=$A342,($B342/$B$332)*$B$329,IF(K$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:J342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A342,IF(L$2=$A342,($B342/$B$332)*$B$329,IF(L$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:K342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A342,IF(M$2=$A342,($B342/$B$332)*$B$329,IF(M$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:L342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A342,IF(N$2=$A342,($B342/$B$332)*$B$329,IF(N$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:M342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A342,IF(O$2=$A342,($B342/$B$332)*$B$329,IF(O$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:N342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A342,IF(P$2=$A342,($B342/$B$332)*$B$329,IF(P$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:O342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A342,IF(Q$2=$A342,($B342/$B$332)*$B$329,IF(Q$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:P342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A342,IF(R$2=$A342,($B342/$B$332)*$B$329,IF(R$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:Q342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A342,IF(S$2=$A342,($B342/$B$332)*$B$329,IF(S$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:R342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A342,IF(T$2=$A342,($B342/$B$332)*$B$329,IF(T$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:S342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A342,IF(U$2=$A342,($B342/$B$332)*$B$329,IF(U$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:T342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A342,IF(V$2=$A342,($B342/$B$332)*$B$329,IF(V$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:U342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A342,IF(W$2=$A342,($B342/$B$332)*$B$329,IF(W$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:V342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A342,IF(X$2=$A342,($B342/$B$332)*$B$329,IF(X$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:W342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A342,IF(Y$2=$A342,($B342/$B$332)*$B$329,IF(Y$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:X342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A342,IF(Z$2=$A342,($B342/$B$332)*$B$329,IF(Z$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:Y342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A342,IF(AA$2=$A342,($B342/$B$332)*$B$329,IF(AA$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:Z342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A342,IF(AB$2=$A342,($B342/$B$332)*$B$329,IF(AB$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:AA342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A342,IF(AC$2=$A342,($B342/$B$332)*$B$329,IF(AC$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:AB342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A342,IF(AD$2=$A342,($B342/$B$332)*$B$329,IF(AD$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:AC342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A342,IF(AE$2=$A342,($B342/$B$332)*$B$329,IF(AE$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:AD342))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A342,IF(AF$2=$A342,($B342/$B$332)*$B$329,IF(AF$2<=$A342+$B$332-1,$B342/$B$332,$B342-SUM($C342:AE342))),0))","v":0},0]
[2032,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A343,IF(C$2=$A343,($B343/$B$332)*$B$329,IF(C$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM(B343:$C343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A343,IF(D$2=$A343,($B343/$B$332)*$B$329,IF(D$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM(C343:$C343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A343,IF(E$2=$A343,($B343/$B$332)*$B$329,IF(E$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:D343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A343,IF(F$2=$A343,($B343/$B$332)*$B$329,IF(F$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:E343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A343,IF(G$2=$A343,($B343/$B$332)*$B$329,IF(G$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:F343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A343,IF(H$2=$A343,($B343/$B$332)*$B$329,IF(H$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:G343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A343,IF(I$2=$A343,($B343/$B$332)*$B$329,IF(I$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:H343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A343,IF(J$2=$A343,($B343/$B$332)*$B$329,IF(J$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:I343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A343,IF(K$2=$A343,($B343/$B$332)*$B$329,IF(K$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:J343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A343,IF(L$2=$A343,($B343/$B$332)*$B$329,IF(L$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:K343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A343,IF(M$2=$A343,($B343/$B$332)*$B$329,IF(M$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:L343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A343,IF(N$2=$A343,($B343/$B$332)*$B$329,IF(N$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:M343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A343,IF(O$2=$A343,($B343/$B$332)*$B$329,IF(O$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:N343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A343,IF(P$2=$A343,($B343/$B$332)*$B$329,IF(P$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:O343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A343,IF(Q$2=$A343,($B343/$B$332)*$B$329,IF(Q$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:P343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A343,IF(R$2=$A343,($B343/$B$332)*$B$329,IF(R$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:Q343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A343,IF(S$2=$A343,($B343/$B$332)*$B$329,IF(S$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:R343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A343,IF(T$2=$A343,($B343/$B$332)*$B$329,IF(T$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:S343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A343,IF(U$2=$A343,($B343/$B$332)*$B$329,IF(U$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:T343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A343,IF(V$2=$A343,($B343/$B$332)*$B$329,IF(V$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:U343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A343,IF(W$2=$A343,($B343/$B$332)*$B$329,IF(W$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:V343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A343,IF(X$2=$A343,($B343/$B$332)*$B$329,IF(X$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:W343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A343,IF(Y$2=$A343,($B343/$B$332)*$B$329,IF(Y$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:X343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A343,IF(Z$2=$A343,($B343/$B$332)*$B$329,IF(Z$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:Y343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A343,IF(AA$2=$A343,($B343/$B$332)*$B$329,IF(AA$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:Z343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A343,IF(AB$2=$A343,($B343/$B$332)*$B$329,IF(AB$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:AA343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A343,IF(AC$2=$A343,($B343/$B$332)*$B$329,IF(AC$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:AB343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A343,IF(AD$2=$A343,($B343/$B$332)*$B$329,IF(AD$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:AC343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A343,IF(AE$2=$A343,($B343/$B$332)*$B$329,IF(AE$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:AD343))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A343,IF(AF$2=$A343,($B343/$B$332)*$B$329,IF(AF$2<=$A343+$B$332-1,$B343/$B$332,$B343-SUM($C343:AE343))),0))","v":0},0]
[2033,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A344,IF(C$2=$A344,($B344/$B$332)*$B$329,IF(C$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM(B344:$C344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A344,IF(D$2=$A344,($B344/$B$332)*$B$329,IF(D$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM(C344:$C344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A344,IF(E$2=$A344,($B344/$B$332)*$B$329,IF(E$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:D344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A344,IF(F$2=$A344,($B344/$B$332)*$B$329,IF(F$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:E344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A344,IF(G$2=$A344,($B344/$B$332)*$B$329,IF(G$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:F344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A344,IF(H$2=$A344,($B344/$B$332)*$B$329,IF(H$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:G344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A344,IF(I$2=$A344,($B344/$B$332)*$B$329,IF(I$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:H344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A344,IF(J$2=$A344,($B344/$B$332)*$B$329,IF(J$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:I344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A344,IF(K$2=$A344,($B344/$B$332)*$B$329,IF(K$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:J344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A344,IF(L$2=$A344,($B344/$B$332)*$B$329,IF(L$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:K344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A344,IF(M$2=$A344,($B344/$B$332)*$B$329,IF(M$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:L344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A344,IF(N$2=$A344,($B344/$B$332)*$B$329,IF(N$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:M344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A344,IF(O$2=$A344,($B344/$B$332)*$B$329,IF(O$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:N344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A344,IF(P$2=$A344,($B344/$B$332)*$B$329,IF(P$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:O344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A344,IF(Q$2=$A344,($B344/$B$332)*$B$329,IF(Q$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:P344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A344,IF(R$2=$A344,($B344/$B$332)*$B$329,IF(R$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:Q344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A344,IF(S$2=$A344,($B344/$B$332)*$B$329,IF(S$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:R344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A344,IF(T$2=$A344,($B344/$B$332)*$B$329,IF(T$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:S344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A344,IF(U$2=$A344,($B344/$B$332)*$B$329,IF(U$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:T344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A344,IF(V$2=$A344,($B344/$B$332)*$B$329,IF(V$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:U344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A344,IF(W$2=$A344,($B344/$B$332)*$B$329,IF(W$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:V344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A344,IF(X$2=$A344,($B344/$B$332)*$B$329,IF(X$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:W344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A344,IF(Y$2=$A344,($B344/$B$332)*$B$329,IF(Y$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:X344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A344,IF(Z$2=$A344,($B344/$B$332)*$B$329,IF(Z$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:Y344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A344,IF(AA$2=$A344,($B344/$B$332)*$B$329,IF(AA$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:Z344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A344,IF(AB$2=$A344,($B344/$B$332)*$B$329,IF(AB$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:AA344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A344,IF(AC$2=$A344,($B344/$B$332)*$B$329,IF(AC$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:AB344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A344,IF(AD$2=$A344,($B344/$B$332)*$B$329,IF(AD$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:AC344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A344,IF(AE$2=$A344,($B344/$B$332)*$B$329,IF(AE$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:AD344))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A344,IF(AF$2=$A344,($B344/$B$332)*$B$329,IF(AF$2<=$A344+$B$332-1,$B344/$B$332,$B344-SUM($C344:AE344))),0))","v":0},0]
[2034,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A345,IF(C$2=$A345,($B345/$B$332)*$B$329,IF(C$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM(B345:$C345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A345,IF(D$2=$A345,($B345/$B$332)*$B$329,IF(D$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM(C345:$C345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A345,IF(E$2=$A345,($B345/$B$332)*$B$329,IF(E$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:D345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A345,IF(F$2=$A345,($B345/$B$332)*$B$329,IF(F$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:E345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A345,IF(G$2=$A345,($B345/$B$332)*$B$329,IF(G$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:F345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A345,IF(H$2=$A345,($B345/$B$332)*$B$329,IF(H$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:G345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A345,IF(I$2=$A345,($B345/$B$332)*$B$329,IF(I$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:H345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A345,IF(J$2=$A345,($B345/$B$332)*$B$329,IF(J$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:I345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A345,IF(K$2=$A345,($B345/$B$332)*$B$329,IF(K$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:J345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A345,IF(L$2=$A345,($B345/$B$332)*$B$329,IF(L$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:K345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A345,IF(M$2=$A345,($B345/$B$332)*$B$329,IF(M$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:L345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A345,IF(N$2=$A345,($B345/$B$332)*$B$329,IF(N$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:M345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A345,IF(O$2=$A345,($B345/$B$332)*$B$329,IF(O$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:N345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A345,IF(P$2=$A345,($B345/$B$332)*$B$329,IF(P$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:O345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A345,IF(Q$2=$A345,($B345/$B$332)*$B$329,IF(Q$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:P345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A345,IF(R$2=$A345,($B345/$B$332)*$B$329,IF(R$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:Q345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A345,IF(S$2=$A345,($B345/$B$332)*$B$329,IF(S$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:R345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A345,IF(T$2=$A345,($B345/$B$332)*$B$329,IF(T$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:S345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A345,IF(U$2=$A345,($B345/$B$332)*$B$329,IF(U$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:T345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A345,IF(V$2=$A345,($B345/$B$332)*$B$329,IF(V$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:U345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A345,IF(W$2=$A345,($B345/$B$332)*$B$329,IF(W$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:V345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A345,IF(X$2=$A345,($B345/$B$332)*$B$329,IF(X$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:W345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A345,IF(Y$2=$A345,($B345/$B$332)*$B$329,IF(Y$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:X345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A345,IF(Z$2=$A345,($B345/$B$332)*$B$329,IF(Z$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:Y345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A345,IF(AA$2=$A345,($B345/$B$332)*$B$329,IF(AA$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:Z345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A345,IF(AB$2=$A345,($B345/$B$332)*$B$329,IF(AB$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:AA345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A345,IF(AC$2=$A345,($B345/$B$332)*$B$329,IF(AC$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:AB345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A345,IF(AD$2=$A345,($B345/$B$332)*$B$329,IF(AD$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:AC345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A345,IF(AE$2=$A345,($B345/$B$332)*$B$329,IF(AE$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:AD345))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A345,IF(AF$2=$A345,($B345/$B$332)*$B$329,IF(AF$2<=$A345+$B$332-1,$B345/$B$332,$B345-SUM($C345:AE345))),0))","v":0},0]
[2035,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A346,IF(C$2=$A346,($B346/$B$332)*$B$329,IF(C$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM(B346:$C346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A346,IF(D$2=$A346,($B346/$B$332)*$B$329,IF(D$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM(C346:$C346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A346,IF(E$2=$A346,($B346/$B$332)*$B$329,IF(E$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:D346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A346,IF(F$2=$A346,($B346/$B$332)*$B$329,IF(F$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:E346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A346,IF(G$2=$A346,($B346/$B$332)*$B$329,IF(G$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:F346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A346,IF(H$2=$A346,($B346/$B$332)*$B$329,IF(H$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:G346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A346,IF(I$2=$A346,($B346/$B$332)*$B$329,IF(I$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:H346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A346,IF(J$2=$A346,($B346/$B$332)*$B$329,IF(J$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:I346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A346,IF(K$2=$A346,($B346/$B$332)*$B$329,IF(K$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:J346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A346,IF(L$2=$A346,($B346/$B$332)*$B$329,IF(L$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:K346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A346,IF(M$2=$A346,($B346/$B$332)*$B$329,IF(M$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:L346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A346,IF(N$2=$A346,($B346/$B$332)*$B$329,IF(N$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:M346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A346,IF(O$2=$A346,($B346/$B$332)*$B$329,IF(O$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:N346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A346,IF(P$2=$A346,($B346/$B$332)*$B$329,IF(P$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:O346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A346,IF(Q$2=$A346,($B346/$B$332)*$B$329,IF(Q$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:P346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A346,IF(R$2=$A346,($B346/$B$332)*$B$329,IF(R$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:Q346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A346,IF(S$2=$A346,($B346/$B$332)*$B$329,IF(S$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:R346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A346,IF(T$2=$A346,($B346/$B$332)*$B$329,IF(T$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:S346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A346,IF(U$2=$A346,($B346/$B$332)*$B$329,IF(U$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:T346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A346,IF(V$2=$A346,($B346/$B$332)*$B$329,IF(V$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:U346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A346,IF(W$2=$A346,($B346/$B$332)*$B$329,IF(W$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:V346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A346,IF(X$2=$A346,($B346/$B$332)*$B$329,IF(X$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:W346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A346,IF(Y$2=$A346,($B346/$B$332)*$B$329,IF(Y$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:X346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A346,IF(Z$2=$A346,($B346/$B$332)*$B$329,IF(Z$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:Y346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A346,IF(AA$2=$A346,($B346/$B$332)*$B$329,IF(AA$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:Z346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A346,IF(AB$2=$A346,($B346/$B$332)*$B$329,IF(AB$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:AA346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A346,IF(AC$2=$A346,($B346/$B$332)*$B$329,IF(AC$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:AB346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A346,IF(AD$2=$A346,($B346/$B$332)*$B$329,IF(AD$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:AC346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A346,IF(AE$2=$A346,($B346/$B$332)*$B$329,IF(AE$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:AD346))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A346,IF(AF$2=$A346,($B346/$B$332)*$B$329,IF(AF$2<=$A346+$B$332-1,$B346/$B$332,$B346-SUM($C346:AE346))),0))","v":0},0]
[2036,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A347,IF(C$2=$A347,($B347/$B$332)*$B$329,IF(C$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM(B347:$C347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A347,IF(D$2=$A347,($B347/$B$332)*$B$329,IF(D$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM(C347:$C347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A347,IF(E$2=$A347,($B347/$B$332)*$B$329,IF(E$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:D347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A347,IF(F$2=$A347,($B347/$B$332)*$B$329,IF(F$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:E347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A347,IF(G$2=$A347,($B347/$B$332)*$B$329,IF(G$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:F347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A347,IF(H$2=$A347,($B347/$B$332)*$B$329,IF(H$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:G347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A347,IF(I$2=$A347,($B347/$B$332)*$B$329,IF(I$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:H347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A347,IF(J$2=$A347,($B347/$B$332)*$B$329,IF(J$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:I347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A347,IF(K$2=$A347,($B347/$B$332)*$B$329,IF(K$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:J347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A347,IF(L$2=$A347,($B347/$B$332)*$B$329,IF(L$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:K347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A347,IF(M$2=$A347,($B347/$B$332)*$B$329,IF(M$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:L347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A347,IF(N$2=$A347,($B347/$B$332)*$B$329,IF(N$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:M347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A347,IF(O$2=$A347,($B347/$B$332)*$B$329,IF(O$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:N347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A347,IF(P$2=$A347,($B347/$B$332)*$B$329,IF(P$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:O347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A347,IF(Q$2=$A347,($B347/$B$332)*$B$329,IF(Q$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:P347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A347,IF(R$2=$A347,($B347/$B$332)*$B$329,IF(R$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:Q347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A347,IF(S$2=$A347,($B347/$B$332)*$B$329,IF(S$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:R347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A347,IF(T$2=$A347,($B347/$B$332)*$B$329,IF(T$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:S347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A347,IF(U$2=$A347,($B347/$B$332)*$B$329,IF(U$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:T347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A347,IF(V$2=$A347,($B347/$B$332)*$B$329,IF(V$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:U347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A347,IF(W$2=$A347,($B347/$B$332)*$B$329,IF(W$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:V347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A347,IF(X$2=$A347,($B347/$B$332)*$B$329,IF(X$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:W347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A347,IF(Y$2=$A347,($B347/$B$332)*$B$329,IF(Y$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:X347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A347,IF(Z$2=$A347,($B347/$B$332)*$B$329,IF(Z$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:Y347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A347,IF(AA$2=$A347,($B347/$B$332)*$B$329,IF(AA$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:Z347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A347,IF(AB$2=$A347,($B347/$B$332)*$B$329,IF(AB$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:AA347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A347,IF(AC$2=$A347,($B347/$B$332)*$B$329,IF(AC$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:AB347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A347,IF(AD$2=$A347,($B347/$B$332)*$B$329,IF(AD$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:AC347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A347,IF(AE$2=$A347,($B347/$B$332)*$B$329,IF(AE$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:AD347))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A347,IF(AF$2=$A347,($B347/$B$332)*$B$329,IF(AF$2<=$A347+$B$332-1,$B347/$B$332,$B347-SUM($C347:AE347))),0))","v":0},0]
[2037,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A348,IF(C$2=$A348,($B348/$B$332)*$B$329,IF(C$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM(B348:$C348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A348,IF(D$2=$A348,($B348/$B$332)*$B$329,IF(D$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM(C348:$C348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A348,IF(E$2=$A348,($B348/$B$332)*$B$329,IF(E$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:D348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A348,IF(F$2=$A348,($B348/$B$332)*$B$329,IF(F$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:E348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A348,IF(G$2=$A348,($B348/$B$332)*$B$329,IF(G$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:F348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A348,IF(H$2=$A348,($B348/$B$332)*$B$329,IF(H$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:G348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A348,IF(I$2=$A348,($B348/$B$332)*$B$329,IF(I$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:H348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A348,IF(J$2=$A348,($B348/$B$332)*$B$329,IF(J$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:I348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A348,IF(K$2=$A348,($B348/$B$332)*$B$329,IF(K$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:J348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A348,IF(L$2=$A348,($B348/$B$332)*$B$329,IF(L$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:K348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A348,IF(M$2=$A348,($B348/$B$332)*$B$329,IF(M$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:L348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A348,IF(N$2=$A348,($B348/$B$332)*$B$329,IF(N$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:M348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A348,IF(O$2=$A348,($B348/$B$332)*$B$329,IF(O$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:N348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A348,IF(P$2=$A348,($B348/$B$332)*$B$329,IF(P$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:O348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A348,IF(Q$2=$A348,($B348/$B$332)*$B$329,IF(Q$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:P348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A348,IF(R$2=$A348,($B348/$B$332)*$B$329,IF(R$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:Q348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A348,IF(S$2=$A348,($B348/$B$332)*$B$329,IF(S$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:R348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A348,IF(T$2=$A348,($B348/$B$332)*$B$329,IF(T$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:S348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A348,IF(U$2=$A348,($B348/$B$332)*$B$329,IF(U$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:T348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A348,IF(V$2=$A348,($B348/$B$332)*$B$329,IF(V$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:U348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A348,IF(W$2=$A348,($B348/$B$332)*$B$329,IF(W$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:V348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A348,IF(X$2=$A348,($B348/$B$332)*$B$329,IF(X$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:W348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A348,IF(Y$2=$A348,($B348/$B$332)*$B$329,IF(Y$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:X348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A348,IF(Z$2=$A348,($B348/$B$332)*$B$329,IF(Z$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:Y348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A348,IF(AA$2=$A348,($B348/$B$332)*$B$329,IF(AA$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:Z348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A348,IF(AB$2=$A348,($B348/$B$332)*$B$329,IF(AB$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:AA348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A348,IF(AC$2=$A348,($B348/$B$332)*$B$329,IF(AC$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:AB348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A348,IF(AD$2=$A348,($B348/$B$332)*$B$329,IF(AD$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:AC348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A348,IF(AE$2=$A348,($B348/$B$332)*$B$329,IF(AE$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:AD348))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A348,IF(AF$2=$A348,($B348/$B$332)*$B$329,IF(AF$2<=$A348+$B$332-1,$B348/$B$332,$B348-SUM($C348:AE348))),0))","v":0},0]
[2038,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A349,IF(C$2=$A349,($B349/$B$332)*$B$329,IF(C$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM(B349:$C349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A349,IF(D$2=$A349,($B349/$B$332)*$B$329,IF(D$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM(C349:$C349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A349,IF(E$2=$A349,($B349/$B$332)*$B$329,IF(E$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:D349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A349,IF(F$2=$A349,($B349/$B$332)*$B$329,IF(F$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:E349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A349,IF(G$2=$A349,($B349/$B$332)*$B$329,IF(G$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:F349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A349,IF(H$2=$A349,($B349/$B$332)*$B$329,IF(H$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:G349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A349,IF(I$2=$A349,($B349/$B$332)*$B$329,IF(I$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:H349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A349,IF(J$2=$A349,($B349/$B$332)*$B$329,IF(J$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:I349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A349,IF(K$2=$A349,($B349/$B$332)*$B$329,IF(K$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:J349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A349,IF(L$2=$A349,($B349/$B$332)*$B$329,IF(L$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:K349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A349,IF(M$2=$A349,($B349/$B$332)*$B$329,IF(M$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:L349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A349,IF(N$2=$A349,($B349/$B$332)*$B$329,IF(N$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:M349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A349,IF(O$2=$A349,($B349/$B$332)*$B$329,IF(O$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:N349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A349,IF(P$2=$A349,($B349/$B$332)*$B$329,IF(P$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:O349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A349,IF(Q$2=$A349,($B349/$B$332)*$B$329,IF(Q$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:P349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A349,IF(R$2=$A349,($B349/$B$332)*$B$329,IF(R$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:Q349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A349,IF(S$2=$A349,($B349/$B$332)*$B$329,IF(S$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:R349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A349,IF(T$2=$A349,($B349/$B$332)*$B$329,IF(T$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:S349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A349,IF(U$2=$A349,($B349/$B$332)*$B$329,IF(U$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:T349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A349,IF(V$2=$A349,($B349/$B$332)*$B$329,IF(V$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:U349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A349,IF(W$2=$A349,($B349/$B$332)*$B$329,IF(W$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:V349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A349,IF(X$2=$A349,($B349/$B$332)*$B$329,IF(X$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:W349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A349,IF(Y$2=$A349,($B349/$B$332)*$B$329,IF(Y$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:X349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A349,IF(Z$2=$A349,($B349/$B$332)*$B$329,IF(Z$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:Y349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A349,IF(AA$2=$A349,($B349/$B$332)*$B$329,IF(AA$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:Z349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A349,IF(AB$2=$A349,($B349/$B$332)*$B$329,IF(AB$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:AA349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A349,IF(AC$2=$A349,($B349/$B$332)*$B$329,IF(AC$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:AB349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A349,IF(AD$2=$A349,($B349/$B$332)*$B$329,IF(AD$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:AC349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A349,IF(AE$2=$A349,($B349/$B$332)*$B$329,IF(AE$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:AD349))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A349,IF(AF$2=$A349,($B349/$B$332)*$B$329,IF(AF$2<=$A349+$B$332-1,$B349/$B$332,$B349-SUM($C349:AE349))),0))","v":0},0]
[2039,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A350,IF(C$2=$A350,($B350/$B$332)*$B$329,IF(C$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM(B350:$C350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A350,IF(D$2=$A350,($B350/$B$332)*$B$329,IF(D$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM(C350:$C350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A350,IF(E$2=$A350,($B350/$B$332)*$B$329,IF(E$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:D350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A350,IF(F$2=$A350,($B350/$B$332)*$B$329,IF(F$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:E350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A350,IF(G$2=$A350,($B350/$B$332)*$B$329,IF(G$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:F350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A350,IF(H$2=$A350,($B350/$B$332)*$B$329,IF(H$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:G350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A350,IF(I$2=$A350,($B350/$B$332)*$B$329,IF(I$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:H350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A350,IF(J$2=$A350,($B350/$B$332)*$B$329,IF(J$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:I350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A350,IF(K$2=$A350,($B350/$B$332)*$B$329,IF(K$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:J350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A350,IF(L$2=$A350,($B350/$B$332)*$B$329,IF(L$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:K350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A350,IF(M$2=$A350,($B350/$B$332)*$B$329,IF(M$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:L350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A350,IF(N$2=$A350,($B350/$B$332)*$B$329,IF(N$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:M350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A350,IF(O$2=$A350,($B350/$B$332)*$B$329,IF(O$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:N350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A350,IF(P$2=$A350,($B350/$B$332)*$B$329,IF(P$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:O350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A350,IF(Q$2=$A350,($B350/$B$332)*$B$329,IF(Q$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:P350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A350,IF(R$2=$A350,($B350/$B$332)*$B$329,IF(R$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:Q350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A350,IF(S$2=$A350,($B350/$B$332)*$B$329,IF(S$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:R350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A350,IF(T$2=$A350,($B350/$B$332)*$B$329,IF(T$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:S350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A350,IF(U$2=$A350,($B350/$B$332)*$B$329,IF(U$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:T350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A350,IF(V$2=$A350,($B350/$B$332)*$B$329,IF(V$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:U350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A350,IF(W$2=$A350,($B350/$B$332)*$B$329,IF(W$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:V350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A350,IF(X$2=$A350,($B350/$B$332)*$B$329,IF(X$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:W350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A350,IF(Y$2=$A350,($B350/$B$332)*$B$329,IF(Y$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:X350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A350,IF(Z$2=$A350,($B350/$B$332)*$B$329,IF(Z$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:Y350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A350,IF(AA$2=$A350,($B350/$B$332)*$B$329,IF(AA$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:Z350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A350,IF(AB$2=$A350,($B350/$B$332)*$B$329,IF(AB$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:AA350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A350,IF(AC$2=$A350,($B350/$B$332)*$B$329,IF(AC$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:AB350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A350,IF(AD$2=$A350,($B350/$B$332)*$B$329,IF(AD$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:AC350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A350,IF(AE$2=$A350,($B350/$B$332)*$B$329,IF(AE$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:AD350))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A350,IF(AF$2=$A350,($B350/$B$332)*$B$329,IF(AF$2<=$A350+$B$332-1,$B350/$B$332,$B350-SUM($C350:AE350))),0))","v":0},0]
[2040,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A351,IF(C$2=$A351,($B351/$B$332)*$B$329,IF(C$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM(B351:$C351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A351,IF(D$2=$A351,($B351/$B$332)*$B$329,IF(D$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM(C351:$C351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A351,IF(E$2=$A351,($B351/$B$332)*$B$329,IF(E$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:D351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A351,IF(F$2=$A351,($B351/$B$332)*$B$329,IF(F$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:E351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A351,IF(G$2=$A351,($B351/$B$332)*$B$329,IF(G$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:F351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A351,IF(H$2=$A351,($B351/$B$332)*$B$329,IF(H$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:G351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A351,IF(I$2=$A351,($B351/$B$332)*$B$329,IF(I$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:H351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A351,IF(J$2=$A351,($B351/$B$332)*$B$329,IF(J$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:I351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A351,IF(K$2=$A351,($B351/$B$332)*$B$329,IF(K$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:J351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A351,IF(L$2=$A351,($B351/$B$332)*$B$329,IF(L$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:K351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A351,IF(M$2=$A351,($B351/$B$332)*$B$329,IF(M$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:L351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A351,IF(N$2=$A351,($B351/$B$332)*$B$329,IF(N$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:M351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A351,IF(O$2=$A351,($B351/$B$332)*$B$329,IF(O$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:N351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A351,IF(P$2=$A351,($B351/$B$332)*$B$329,IF(P$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:O351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A351,IF(Q$2=$A351,($B351/$B$332)*$B$329,IF(Q$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:P351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A351,IF(R$2=$A351,($B351/$B$332)*$B$329,IF(R$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:Q351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A351,IF(S$2=$A351,($B351/$B$332)*$B$329,IF(S$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:R351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A351,IF(T$2=$A351,($B351/$B$332)*$B$329,IF(T$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:S351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A351,IF(U$2=$A351,($B351/$B$332)*$B$329,IF(U$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:T351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A351,IF(V$2=$A351,($B351/$B$332)*$B$329,IF(V$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:U351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A351,IF(W$2=$A351,($B351/$B$332)*$B$329,IF(W$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:V351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A351,IF(X$2=$A351,($B351/$B$332)*$B$329,IF(X$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:W351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A351,IF(Y$2=$A351,($B351/$B$332)*$B$329,IF(Y$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:X351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A351,IF(Z$2=$A351,($B351/$B$332)*$B$329,IF(Z$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:Y351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A351,IF(AA$2=$A351,($B351/$B$332)*$B$329,IF(AA$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:Z351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A351,IF(AB$2=$A351,($B351/$B$332)*$B$329,IF(AB$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:AA351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A351,IF(AC$2=$A351,($B351/$B$332)*$B$329,IF(AC$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:AB351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A351,IF(AD$2=$A351,($B351/$B$332)*$B$329,IF(AD$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:AC351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A351,IF(AE$2=$A351,($B351/$B$332)*$B$329,IF(AE$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:AD351))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A351,IF(AF$2=$A351,($B351/$B$332)*$B$329,IF(AF$2<=$A351+$B$332-1,$B351/$B$332,$B351-SUM($C351:AE351))),0))","v":0},0]
[2041,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A352,IF(C$2=$A352,($B352/$B$332)*$B$329,IF(C$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM(B352:$C352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A352,IF(D$2=$A352,($B352/$B$332)*$B$329,IF(D$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM(C352:$C352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A352,IF(E$2=$A352,($B352/$B$332)*$B$329,IF(E$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:D352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A352,IF(F$2=$A352,($B352/$B$332)*$B$329,IF(F$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:E352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A352,IF(G$2=$A352,($B352/$B$332)*$B$329,IF(G$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:F352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A352,IF(H$2=$A352,($B352/$B$332)*$B$329,IF(H$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:G352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A352,IF(I$2=$A352,($B352/$B$332)*$B$329,IF(I$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:H352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A352,IF(J$2=$A352,($B352/$B$332)*$B$329,IF(J$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:I352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A352,IF(K$2=$A352,($B352/$B$332)*$B$329,IF(K$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:J352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A352,IF(L$2=$A352,($B352/$B$332)*$B$329,IF(L$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:K352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A352,IF(M$2=$A352,($B352/$B$332)*$B$329,IF(M$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:L352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A352,IF(N$2=$A352,($B352/$B$332)*$B$329,IF(N$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:M352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A352,IF(O$2=$A352,($B352/$B$332)*$B$329,IF(O$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:N352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A352,IF(P$2=$A352,($B352/$B$332)*$B$329,IF(P$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:O352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A352,IF(Q$2=$A352,($B352/$B$332)*$B$329,IF(Q$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:P352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A352,IF(R$2=$A352,($B352/$B$332)*$B$329,IF(R$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:Q352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A352,IF(S$2=$A352,($B352/$B$332)*$B$329,IF(S$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:R352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A352,IF(T$2=$A352,($B352/$B$332)*$B$329,IF(T$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:S352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A352,IF(U$2=$A352,($B352/$B$332)*$B$329,IF(U$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:T352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A352,IF(V$2=$A352,($B352/$B$332)*$B$329,IF(V$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:U352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A352,IF(W$2=$A352,($B352/$B$332)*$B$329,IF(W$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:V352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A352,IF(X$2=$A352,($B352/$B$332)*$B$329,IF(X$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:W352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A352,IF(Y$2=$A352,($B352/$B$332)*$B$329,IF(Y$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:X352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A352,IF(Z$2=$A352,($B352/$B$332)*$B$329,IF(Z$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:Y352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A352,IF(AA$2=$A352,($B352/$B$332)*$B$329,IF(AA$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:Z352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A352,IF(AB$2=$A352,($B352/$B$332)*$B$329,IF(AB$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:AA352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A352,IF(AC$2=$A352,($B352/$B$332)*$B$329,IF(AC$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:AB352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A352,IF(AD$2=$A352,($B352/$B$332)*$B$329,IF(AD$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:AC352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A352,IF(AE$2=$A352,($B352/$B$332)*$B$329,IF(AE$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:AD352))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A352,IF(AF$2=$A352,($B352/$B$332)*$B$329,IF(AF$2<=$A352+$B$332-1,$B352/$B$332,$B352-SUM($C352:AE352))),0))","v":0},0]
[2042,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A353,IF(C$2=$A353,($B353/$B$332)*$B$329,IF(C$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM(B353:$C353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A353,IF(D$2=$A353,($B353/$B$332)*$B$329,IF(D$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM(C353:$C353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A353,IF(E$2=$A353,($B353/$B$332)*$B$329,IF(E$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:D353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A353,IF(F$2=$A353,($B353/$B$332)*$B$329,IF(F$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:E353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A353,IF(G$2=$A353,($B353/$B$332)*$B$329,IF(G$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:F353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A353,IF(H$2=$A353,($B353/$B$332)*$B$329,IF(H$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:G353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A353,IF(I$2=$A353,($B353/$B$332)*$B$329,IF(I$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:H353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A353,IF(J$2=$A353,($B353/$B$332)*$B$329,IF(J$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:I353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A353,IF(K$2=$A353,($B353/$B$332)*$B$329,IF(K$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:J353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A353,IF(L$2=$A353,($B353/$B$332)*$B$329,IF(L$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:K353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A353,IF(M$2=$A353,($B353/$B$332)*$B$329,IF(M$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:L353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A353,IF(N$2=$A353,($B353/$B$332)*$B$329,IF(N$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:M353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A353,IF(O$2=$A353,($B353/$B$332)*$B$329,IF(O$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:N353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A353,IF(P$2=$A353,($B353/$B$332)*$B$329,IF(P$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:O353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A353,IF(Q$2=$A353,($B353/$B$332)*$B$329,IF(Q$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:P353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A353,IF(R$2=$A353,($B353/$B$332)*$B$329,IF(R$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:Q353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A353,IF(S$2=$A353,($B353/$B$332)*$B$329,IF(S$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:R353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A353,IF(T$2=$A353,($B353/$B$332)*$B$329,IF(T$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:S353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A353,IF(U$2=$A353,($B353/$B$332)*$B$329,IF(U$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:T353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A353,IF(V$2=$A353,($B353/$B$332)*$B$329,IF(V$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:U353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A353,IF(W$2=$A353,($B353/$B$332)*$B$329,IF(W$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:V353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A353,IF(X$2=$A353,($B353/$B$332)*$B$329,IF(X$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:W353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A353,IF(Y$2=$A353,($B353/$B$332)*$B$329,IF(Y$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:X353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A353,IF(Z$2=$A353,($B353/$B$332)*$B$329,IF(Z$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:Y353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A353,IF(AA$2=$A353,($B353/$B$332)*$B$329,IF(AA$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:Z353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A353,IF(AB$2=$A353,($B353/$B$332)*$B$329,IF(AB$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:AA353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A353,IF(AC$2=$A353,($B353/$B$332)*$B$329,IF(AC$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:AB353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A353,IF(AD$2=$A353,($B353/$B$332)*$B$329,IF(AD$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:AC353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A353,IF(AE$2=$A353,($B353/$B$332)*$B$329,IF(AE$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:AD353))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A353,IF(AF$2=$A353,($B353/$B$332)*$B$329,IF(AF$2<=$A353+$B$332-1,$B353/$B$332,$B353-SUM($C353:AE353))),0))","v":0},0]
[2043,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A354,IF(C$2=$A354,($B354/$B$332)*$B$329,IF(C$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM(B354:$C354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A354,IF(D$2=$A354,($B354/$B$332)*$B$329,IF(D$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM(C354:$C354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A354,IF(E$2=$A354,($B354/$B$332)*$B$329,IF(E$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:D354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A354,IF(F$2=$A354,($B354/$B$332)*$B$329,IF(F$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:E354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A354,IF(G$2=$A354,($B354/$B$332)*$B$329,IF(G$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:F354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A354,IF(H$2=$A354,($B354/$B$332)*$B$329,IF(H$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:G354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A354,IF(I$2=$A354,($B354/$B$332)*$B$329,IF(I$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:H354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A354,IF(J$2=$A354,($B354/$B$332)*$B$329,IF(J$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:I354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A354,IF(K$2=$A354,($B354/$B$332)*$B$329,IF(K$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:J354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A354,IF(L$2=$A354,($B354/$B$332)*$B$329,IF(L$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:K354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A354,IF(M$2=$A354,($B354/$B$332)*$B$329,IF(M$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:L354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A354,IF(N$2=$A354,($B354/$B$332)*$B$329,IF(N$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:M354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A354,IF(O$2=$A354,($B354/$B$332)*$B$329,IF(O$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:N354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A354,IF(P$2=$A354,($B354/$B$332)*$B$329,IF(P$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:O354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A354,IF(Q$2=$A354,($B354/$B$332)*$B$329,IF(Q$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:P354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A354,IF(R$2=$A354,($B354/$B$332)*$B$329,IF(R$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:Q354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A354,IF(S$2=$A354,($B354/$B$332)*$B$329,IF(S$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:R354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A354,IF(T$2=$A354,($B354/$B$332)*$B$329,IF(T$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:S354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A354,IF(U$2=$A354,($B354/$B$332)*$B$329,IF(U$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:T354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A354,IF(V$2=$A354,($B354/$B$332)*$B$329,IF(V$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:U354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A354,IF(W$2=$A354,($B354/$B$332)*$B$329,IF(W$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:V354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A354,IF(X$2=$A354,($B354/$B$332)*$B$329,IF(X$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:W354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A354,IF(Y$2=$A354,($B354/$B$332)*$B$329,IF(Y$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:X354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A354,IF(Z$2=$A354,($B354/$B$332)*$B$329,IF(Z$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:Y354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A354,IF(AA$2=$A354,($B354/$B$332)*$B$329,IF(AA$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:Z354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A354,IF(AB$2=$A354,($B354/$B$332)*$B$329,IF(AB$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:AA354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A354,IF(AC$2=$A354,($B354/$B$332)*$B$329,IF(AC$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:AB354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A354,IF(AD$2=$A354,($B354/$B$332)*$B$329,IF(AD$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:AC354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A354,IF(AE$2=$A354,($B354/$B$332)*$B$329,IF(AE$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:AD354))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A354,IF(AF$2=$A354,($B354/$B$332)*$B$329,IF(AF$2<=$A354+$B$332-1,$B354/$B$332,$B354-SUM($C354:AE354))),0))","v":0},0]
[2044,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A355,IF(C$2=$A355,($B355/$B$332)*$B$329,IF(C$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM(B355:$C355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A355,IF(D$2=$A355,($B355/$B$332)*$B$329,IF(D$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM(C355:$C355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A355,IF(E$2=$A355,($B355/$B$332)*$B$329,IF(E$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:D355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A355,IF(F$2=$A355,($B355/$B$332)*$B$329,IF(F$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:E355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A355,IF(G$2=$A355,($B355/$B$332)*$B$329,IF(G$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:F355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A355,IF(H$2=$A355,($B355/$B$332)*$B$329,IF(H$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:G355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A355,IF(I$2=$A355,($B355/$B$332)*$B$329,IF(I$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:H355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A355,IF(J$2=$A355,($B355/$B$332)*$B$329,IF(J$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:I355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A355,IF(K$2=$A355,($B355/$B$332)*$B$329,IF(K$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:J355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A355,IF(L$2=$A355,($B355/$B$332)*$B$329,IF(L$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:K355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A355,IF(M$2=$A355,($B355/$B$332)*$B$329,IF(M$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:L355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A355,IF(N$2=$A355,($B355/$B$332)*$B$329,IF(N$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:M355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A355,IF(O$2=$A355,($B355/$B$332)*$B$329,IF(O$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:N355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A355,IF(P$2=$A355,($B355/$B$332)*$B$329,IF(P$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:O355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A355,IF(Q$2=$A355,($B355/$B$332)*$B$329,IF(Q$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:P355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A355,IF(R$2=$A355,($B355/$B$332)*$B$329,IF(R$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:Q355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A355,IF(S$2=$A355,($B355/$B$332)*$B$329,IF(S$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:R355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A355,IF(T$2=$A355,($B355/$B$332)*$B$329,IF(T$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:S355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A355,IF(U$2=$A355,($B355/$B$332)*$B$329,IF(U$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:T355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A355,IF(V$2=$A355,($B355/$B$332)*$B$329,IF(V$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:U355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A355,IF(W$2=$A355,($B355/$B$332)*$B$329,IF(W$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:V355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A355,IF(X$2=$A355,($B355/$B$332)*$B$329,IF(X$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:W355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A355,IF(Y$2=$A355,($B355/$B$332)*$B$329,IF(Y$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:X355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A355,IF(Z$2=$A355,($B355/$B$332)*$B$329,IF(Z$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:Y355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A355,IF(AA$2=$A355,($B355/$B$332)*$B$329,IF(AA$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:Z355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A355,IF(AB$2=$A355,($B355/$B$332)*$B$329,IF(AB$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:AA355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A355,IF(AC$2=$A355,($B355/$B$332)*$B$329,IF(AC$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:AB355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A355,IF(AD$2=$A355,($B355/$B$332)*$B$329,IF(AD$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:AC355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A355,IF(AE$2=$A355,($B355/$B$332)*$B$329,IF(AE$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:AD355))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A355,IF(AF$2=$A355,($B355/$B$332)*$B$329,IF(AF$2<=$A355+$B$332-1,$B355/$B$332,$B355-SUM($C355:AE355))),0))","v":0},0]
[2045,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A356,IF(C$2=$A356,($B356/$B$332)*$B$329,IF(C$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM(B356:$C356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A356,IF(D$2=$A356,($B356/$B$332)*$B$329,IF(D$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM(C356:$C356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A356,IF(E$2=$A356,($B356/$B$332)*$B$329,IF(E$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:D356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A356,IF(F$2=$A356,($B356/$B$332)*$B$329,IF(F$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:E356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A356,IF(G$2=$A356,($B356/$B$332)*$B$329,IF(G$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:F356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A356,IF(H$2=$A356,($B356/$B$332)*$B$329,IF(H$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:G356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A356,IF(I$2=$A356,($B356/$B$332)*$B$329,IF(I$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:H356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A356,IF(J$2=$A356,($B356/$B$332)*$B$329,IF(J$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:I356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A356,IF(K$2=$A356,($B356/$B$332)*$B$329,IF(K$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:J356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A356,IF(L$2=$A356,($B356/$B$332)*$B$329,IF(L$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:K356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A356,IF(M$2=$A356,($B356/$B$332)*$B$329,IF(M$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:L356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A356,IF(N$2=$A356,($B356/$B$332)*$B$329,IF(N$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:M356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A356,IF(O$2=$A356,($B356/$B$332)*$B$329,IF(O$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:N356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A356,IF(P$2=$A356,($B356/$B$332)*$B$329,IF(P$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:O356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A356,IF(Q$2=$A356,($B356/$B$332)*$B$329,IF(Q$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:P356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A356,IF(R$2=$A356,($B356/$B$332)*$B$329,IF(R$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:Q356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A356,IF(S$2=$A356,($B356/$B$332)*$B$329,IF(S$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:R356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A356,IF(T$2=$A356,($B356/$B$332)*$B$329,IF(T$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:S356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A356,IF(U$2=$A356,($B356/$B$332)*$B$329,IF(U$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:T356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A356,IF(V$2=$A356,($B356/$B$332)*$B$329,IF(V$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:U356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A356,IF(W$2=$A356,($B356/$B$332)*$B$329,IF(W$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:V356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A356,IF(X$2=$A356,($B356/$B$332)*$B$329,IF(X$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:W356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A356,IF(Y$2=$A356,($B356/$B$332)*$B$329,IF(Y$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:X356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A356,IF(Z$2=$A356,($B356/$B$332)*$B$329,IF(Z$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:Y356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A356,IF(AA$2=$A356,($B356/$B$332)*$B$329,IF(AA$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:Z356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A356,IF(AB$2=$A356,($B356/$B$332)*$B$329,IF(AB$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:AA356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A356,IF(AC$2=$A356,($B356/$B$332)*$B$329,IF(AC$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:AB356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A356,IF(AD$2=$A356,($B356/$B$332)*$B$329,IF(AD$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:AC356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A356,IF(AE$2=$A356,($B356/$B$332)*$B$329,IF(AE$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:AD356))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A356,IF(AF$2=$A356,($B356/$B$332)*$B$329,IF(AF$2<=$A356+$B$332-1,$B356/$B$332,$B356-SUM($C356:AE356))),0))","v":0},0]
[2046,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A357,IF(C$2=$A357,($B357/$B$332)*$B$329,IF(C$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM(B357:$C357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A357,IF(D$2=$A357,($B357/$B$332)*$B$329,IF(D$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM(C357:$C357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A357,IF(E$2=$A357,($B357/$B$332)*$B$329,IF(E$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:D357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A357,IF(F$2=$A357,($B357/$B$332)*$B$329,IF(F$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:E357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A357,IF(G$2=$A357,($B357/$B$332)*$B$329,IF(G$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:F357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A357,IF(H$2=$A357,($B357/$B$332)*$B$329,IF(H$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:G357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A357,IF(I$2=$A357,($B357/$B$332)*$B$329,IF(I$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:H357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A357,IF(J$2=$A357,($B357/$B$332)*$B$329,IF(J$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:I357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A357,IF(K$2=$A357,($B357/$B$332)*$B$329,IF(K$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:J357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A357,IF(L$2=$A357,($B357/$B$332)*$B$329,IF(L$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:K357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A357,IF(M$2=$A357,($B357/$B$332)*$B$329,IF(M$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:L357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A357,IF(N$2=$A357,($B357/$B$332)*$B$329,IF(N$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:M357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A357,IF(O$2=$A357,($B357/$B$332)*$B$329,IF(O$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:N357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A357,IF(P$2=$A357,($B357/$B$332)*$B$329,IF(P$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:O357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A357,IF(Q$2=$A357,($B357/$B$332)*$B$329,IF(Q$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:P357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A357,IF(R$2=$A357,($B357/$B$332)*$B$329,IF(R$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:Q357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A357,IF(S$2=$A357,($B357/$B$332)*$B$329,IF(S$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:R357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A357,IF(T$2=$A357,($B357/$B$332)*$B$329,IF(T$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:S357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A357,IF(U$2=$A357,($B357/$B$332)*$B$329,IF(U$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:T357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A357,IF(V$2=$A357,($B357/$B$332)*$B$329,IF(V$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:U357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A357,IF(W$2=$A357,($B357/$B$332)*$B$329,IF(W$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:V357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A357,IF(X$2=$A357,($B357/$B$332)*$B$329,IF(X$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:W357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A357,IF(Y$2=$A357,($B357/$B$332)*$B$329,IF(Y$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:X357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A357,IF(Z$2=$A357,($B357/$B$332)*$B$329,IF(Z$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:Y357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A357,IF(AA$2=$A357,($B357/$B$332)*$B$329,IF(AA$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:Z357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A357,IF(AB$2=$A357,($B357/$B$332)*$B$329,IF(AB$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:AA357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A357,IF(AC$2=$A357,($B357/$B$332)*$B$329,IF(AC$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:AB357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A357,IF(AD$2=$A357,($B357/$B$332)*$B$329,IF(AD$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:AC357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A357,IF(AE$2=$A357,($B357/$B$332)*$B$329,IF(AE$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:AD357))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A357,IF(AF$2=$A357,($B357/$B$332)*$B$329,IF(AF$2<=$A357+$B$332-1,$B357/$B$332,$B357-SUM($C357:AE357))),0))","v":0},0]
[2047,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A358,IF(C$2=$A358,($B358/$B$332)*$B$329,IF(C$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM(B358:$C358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A358,IF(D$2=$A358,($B358/$B$332)*$B$329,IF(D$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM(C358:$C358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A358,IF(E$2=$A358,($B358/$B$332)*$B$329,IF(E$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:D358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A358,IF(F$2=$A358,($B358/$B$332)*$B$329,IF(F$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:E358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A358,IF(G$2=$A358,($B358/$B$332)*$B$329,IF(G$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:F358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A358,IF(H$2=$A358,($B358/$B$332)*$B$329,IF(H$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:G358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A358,IF(I$2=$A358,($B358/$B$332)*$B$329,IF(I$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:H358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A358,IF(J$2=$A358,($B358/$B$332)*$B$329,IF(J$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:I358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A358,IF(K$2=$A358,($B358/$B$332)*$B$329,IF(K$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:J358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A358,IF(L$2=$A358,($B358/$B$332)*$B$329,IF(L$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:K358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A358,IF(M$2=$A358,($B358/$B$332)*$B$329,IF(M$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:L358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A358,IF(N$2=$A358,($B358/$B$332)*$B$329,IF(N$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:M358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A358,IF(O$2=$A358,($B358/$B$332)*$B$329,IF(O$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:N358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A358,IF(P$2=$A358,($B358/$B$332)*$B$329,IF(P$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:O358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A358,IF(Q$2=$A358,($B358/$B$332)*$B$329,IF(Q$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:P358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A358,IF(R$2=$A358,($B358/$B$332)*$B$329,IF(R$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:Q358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A358,IF(S$2=$A358,($B358/$B$332)*$B$329,IF(S$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:R358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A358,IF(T$2=$A358,($B358/$B$332)*$B$329,IF(T$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:S358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A358,IF(U$2=$A358,($B358/$B$332)*$B$329,IF(U$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:T358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A358,IF(V$2=$A358,($B358/$B$332)*$B$329,IF(V$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:U358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A358,IF(W$2=$A358,($B358/$B$332)*$B$329,IF(W$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:V358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A358,IF(X$2=$A358,($B358/$B$332)*$B$329,IF(X$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:W358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A358,IF(Y$2=$A358,($B358/$B$332)*$B$329,IF(Y$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:X358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A358,IF(Z$2=$A358,($B358/$B$332)*$B$329,IF(Z$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:Y358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A358,IF(AA$2=$A358,($B358/$B$332)*$B$329,IF(AA$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:Z358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A358,IF(AB$2=$A358,($B358/$B$332)*$B$329,IF(AB$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:AA358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A358,IF(AC$2=$A358,($B358/$B$332)*$B$329,IF(AC$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:AB358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A358,IF(AD$2=$A358,($B358/$B$332)*$B$329,IF(AD$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:AC358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A358,IF(AE$2=$A358,($B358/$B$332)*$B$329,IF(AE$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:AD358))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A358,IF(AF$2=$A358,($B358/$B$332)*$B$329,IF(AF$2<=$A358+$B$332-1,$B358/$B$332,$B358-SUM($C358:AE358))),0))","v":0},{"$f":"SUM(C358:AF358)","v":0}]
[2048,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A359,IF(C$2=$A359,($B359/$B$332)*$B$329,IF(C$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM(B359:$C359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A359,IF(D$2=$A359,($B359/$B$332)*$B$329,IF(D$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM(C359:$C359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A359,IF(E$2=$A359,($B359/$B$332)*$B$329,IF(E$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:D359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A359,IF(F$2=$A359,($B359/$B$332)*$B$329,IF(F$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:E359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A359,IF(G$2=$A359,($B359/$B$332)*$B$329,IF(G$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:F359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A359,IF(H$2=$A359,($B359/$B$332)*$B$329,IF(H$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:G359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A359,IF(I$2=$A359,($B359/$B$332)*$B$329,IF(I$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:H359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A359,IF(J$2=$A359,($B359/$B$332)*$B$329,IF(J$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:I359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A359,IF(K$2=$A359,($B359/$B$332)*$B$329,IF(K$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:J359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A359,IF(L$2=$A359,($B359/$B$332)*$B$329,IF(L$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:K359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A359,IF(M$2=$A359,($B359/$B$332)*$B$329,IF(M$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:L359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A359,IF(N$2=$A359,($B359/$B$332)*$B$329,IF(N$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:M359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A359,IF(O$2=$A359,($B359/$B$332)*$B$329,IF(O$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:N359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A359,IF(P$2=$A359,($B359/$B$332)*$B$329,IF(P$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:O359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A359,IF(Q$2=$A359,($B359/$B$332)*$B$329,IF(Q$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:P359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A359,IF(R$2=$A359,($B359/$B$332)*$B$329,IF(R$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:Q359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A359,IF(S$2=$A359,($B359/$B$332)*$B$329,IF(S$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:R359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A359,IF(T$2=$A359,($B359/$B$332)*$B$329,IF(T$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:S359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A359,IF(U$2=$A359,($B359/$B$332)*$B$329,IF(U$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:T359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A359,IF(V$2=$A359,($B359/$B$332)*$B$329,IF(V$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:U359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A359,IF(W$2=$A359,($B359/$B$332)*$B$329,IF(W$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:V359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A359,IF(X$2=$A359,($B359/$B$332)*$B$329,IF(X$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:W359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A359,IF(Y$2=$A359,($B359/$B$332)*$B$329,IF(Y$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:X359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A359,IF(Z$2=$A359,($B359/$B$332)*$B$329,IF(Z$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:Y359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A359,IF(AA$2=$A359,($B359/$B$332)*$B$329,IF(AA$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:Z359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A359,IF(AB$2=$A359,($B359/$B$332)*$B$329,IF(AB$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:AA359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A359,IF(AC$2=$A359,($B359/$B$332)*$B$329,IF(AC$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:AB359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A359,IF(AD$2=$A359,($B359/$B$332)*$B$329,IF(AD$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:AC359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A359,IF(AE$2=$A359,($B359/$B$332)*$B$329,IF(AE$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:AD359))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A359,IF(AF$2=$A359,($B359/$B$332)*$B$329,IF(AF$2<=$A359+$B$332-1,$B359/$B$332,$B359-SUM($C359:AE359))),0))","v":0},0]
[2049,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A360,IF(C$2=$A360,($B360/$B$332)*$B$329,IF(C$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM(B360:$C360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A360,IF(D$2=$A360,($B360/$B$332)*$B$329,IF(D$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM(C360:$C360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A360,IF(E$2=$A360,($B360/$B$332)*$B$329,IF(E$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:D360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A360,IF(F$2=$A360,($B360/$B$332)*$B$329,IF(F$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:E360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A360,IF(G$2=$A360,($B360/$B$332)*$B$329,IF(G$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:F360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A360,IF(H$2=$A360,($B360/$B$332)*$B$329,IF(H$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:G360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A360,IF(I$2=$A360,($B360/$B$332)*$B$329,IF(I$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:H360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A360,IF(J$2=$A360,($B360/$B$332)*$B$329,IF(J$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:I360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A360,IF(K$2=$A360,($B360/$B$332)*$B$329,IF(K$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:J360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A360,IF(L$2=$A360,($B360/$B$332)*$B$329,IF(L$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:K360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A360,IF(M$2=$A360,($B360/$B$332)*$B$329,IF(M$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:L360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A360,IF(N$2=$A360,($B360/$B$332)*$B$329,IF(N$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:M360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A360,IF(O$2=$A360,($B360/$B$332)*$B$329,IF(O$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:N360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A360,IF(P$2=$A360,($B360/$B$332)*$B$329,IF(P$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:O360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A360,IF(Q$2=$A360,($B360/$B$332)*$B$329,IF(Q$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:P360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A360,IF(R$2=$A360,($B360/$B$332)*$B$329,IF(R$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:Q360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A360,IF(S$2=$A360,($B360/$B$332)*$B$329,IF(S$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:R360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A360,IF(T$2=$A360,($B360/$B$332)*$B$329,IF(T$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:S360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A360,IF(U$2=$A360,($B360/$B$332)*$B$329,IF(U$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:T360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A360,IF(V$2=$A360,($B360/$B$332)*$B$329,IF(V$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:U360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A360,IF(W$2=$A360,($B360/$B$332)*$B$329,IF(W$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:V360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A360,IF(X$2=$A360,($B360/$B$332)*$B$329,IF(X$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:W360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A360,IF(Y$2=$A360,($B360/$B$332)*$B$329,IF(Y$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:X360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A360,IF(Z$2=$A360,($B360/$B$332)*$B$329,IF(Z$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:Y360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A360,IF(AA$2=$A360,($B360/$B$332)*$B$329,IF(AA$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:Z360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A360,IF(AB$2=$A360,($B360/$B$332)*$B$329,IF(AB$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:AA360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A360,IF(AC$2=$A360,($B360/$B$332)*$B$329,IF(AC$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:AB360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A360,IF(AD$2=$A360,($B360/$B$332)*$B$329,IF(AD$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:AC360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A360,IF(AE$2=$A360,($B360/$B$332)*$B$329,IF(AE$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:AD360))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A360,IF(AF$2=$A360,($B360/$B$332)*$B$329,IF(AF$2<=$A360+$B$332-1,$B360/$B$332,$B360-SUM($C360:AE360))),0))","v":0},0]
[2050,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A361,IF(C$2=$A361,($B361/$B$332)*$B$329,IF(C$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM(B361:$C361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A361,IF(D$2=$A361,($B361/$B$332)*$B$329,IF(D$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM(C361:$C361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A361,IF(E$2=$A361,($B361/$B$332)*$B$329,IF(E$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:D361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A361,IF(F$2=$A361,($B361/$B$332)*$B$329,IF(F$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:E361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A361,IF(G$2=$A361,($B361/$B$332)*$B$329,IF(G$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:F361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A361,IF(H$2=$A361,($B361/$B$332)*$B$329,IF(H$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:G361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A361,IF(I$2=$A361,($B361/$B$332)*$B$329,IF(I$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:H361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A361,IF(J$2=$A361,($B361/$B$332)*$B$329,IF(J$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:I361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A361,IF(K$2=$A361,($B361/$B$332)*$B$329,IF(K$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:J361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A361,IF(L$2=$A361,($B361/$B$332)*$B$329,IF(L$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:K361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A361,IF(M$2=$A361,($B361/$B$332)*$B$329,IF(M$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:L361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A361,IF(N$2=$A361,($B361/$B$332)*$B$329,IF(N$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:M361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A361,IF(O$2=$A361,($B361/$B$332)*$B$329,IF(O$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:N361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A361,IF(P$2=$A361,($B361/$B$332)*$B$329,IF(P$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:O361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A361,IF(Q$2=$A361,($B361/$B$332)*$B$329,IF(Q$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:P361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A361,IF(R$2=$A361,($B361/$B$332)*$B$329,IF(R$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:Q361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A361,IF(S$2=$A361,($B361/$B$332)*$B$329,IF(S$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:R361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A361,IF(T$2=$A361,($B361/$B$332)*$B$329,IF(T$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:S361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A361,IF(U$2=$A361,($B361/$B$332)*$B$329,IF(U$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:T361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A361,IF(V$2=$A361,($B361/$B$332)*$B$329,IF(V$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:U361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A361,IF(W$2=$A361,($B361/$B$332)*$B$329,IF(W$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:V361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A361,IF(X$2=$A361,($B361/$B$332)*$B$329,IF(X$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:W361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A361,IF(Y$2=$A361,($B361/$B$332)*$B$329,IF(Y$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:X361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A361,IF(Z$2=$A361,($B361/$B$332)*$B$329,IF(Z$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:Y361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A361,IF(AA$2=$A361,($B361/$B$332)*$B$329,IF(AA$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:Z361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A361,IF(AB$2=$A361,($B361/$B$332)*$B$329,IF(AB$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:AA361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A361,IF(AC$2=$A361,($B361/$B$332)*$B$329,IF(AC$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:AB361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A361,IF(AD$2=$A361,($B361/$B$332)*$B$329,IF(AD$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:AC361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A361,IF(AE$2=$A361,($B361/$B$332)*$B$329,IF(AE$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:AD361))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A361,IF(AF$2=$A361,($B361/$B$332)*$B$329,IF(AF$2<=$A361+$B$332-1,$B361/$B$332,$B361-SUM($C361:AE361))),0))","v":0},0]
[2051,0,{"$f":"IF($B$332=0,0,IF(C$2>=$A362,IF(C$2=$A362,($B362/$B$332)*$B$329,IF(C$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM(B362:$C362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(D$2>=$A362,IF(D$2=$A362,($B362/$B$332)*$B$329,IF(D$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM(C362:$C362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(E$2>=$A362,IF(E$2=$A362,($B362/$B$332)*$B$329,IF(E$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:D362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(F$2>=$A362,IF(F$2=$A362,($B362/$B$332)*$B$329,IF(F$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:E362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(G$2>=$A362,IF(G$2=$A362,($B362/$B$332)*$B$329,IF(G$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:F362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(H$2>=$A362,IF(H$2=$A362,($B362/$B$332)*$B$329,IF(H$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:G362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(I$2>=$A362,IF(I$2=$A362,($B362/$B$332)*$B$329,IF(I$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:H362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(J$2>=$A362,IF(J$2=$A362,($B362/$B$332)*$B$329,IF(J$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:I362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(K$2>=$A362,IF(K$2=$A362,($B362/$B$332)*$B$329,IF(K$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:J362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(L$2>=$A362,IF(L$2=$A362,($B362/$B$332)*$B$329,IF(L$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:K362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(M$2>=$A362,IF(M$2=$A362,($B362/$B$332)*$B$329,IF(M$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:L362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(N$2>=$A362,IF(N$2=$A362,($B362/$B$332)*$B$329,IF(N$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:M362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(O$2>=$A362,IF(O$2=$A362,($B362/$B$332)*$B$329,IF(O$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:N362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(P$2>=$A362,IF(P$2=$A362,($B362/$B$332)*$B$329,IF(P$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:O362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Q$2>=$A362,IF(Q$2=$A362,($B362/$B$332)*$B$329,IF(Q$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:P362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(R$2>=$A362,IF(R$2=$A362,($B362/$B$332)*$B$329,IF(R$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:Q362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(S$2>=$A362,IF(S$2=$A362,($B362/$B$332)*$B$329,IF(S$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:R362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(T$2>=$A362,IF(T$2=$A362,($B362/$B$332)*$B$329,IF(T$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:S362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(U$2>=$A362,IF(U$2=$A362,($B362/$B$332)*$B$329,IF(U$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:T362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(V$2>=$A362,IF(V$2=$A362,($B362/$B$332)*$B$329,IF(V$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:U362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(W$2>=$A362,IF(W$2=$A362,($B362/$B$332)*$B$329,IF(W$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:V362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(X$2>=$A362,IF(X$2=$A362,($B362/$B$332)*$B$329,IF(X$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:W362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Y$2>=$A362,IF(Y$2=$A362,($B362/$B$332)*$B$329,IF(Y$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:X362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(Z$2>=$A362,IF(Z$2=$A362,($B362/$B$332)*$B$329,IF(Z$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:Y362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AA$2>=$A362,IF(AA$2=$A362,($B362/$B$332)*$B$329,IF(AA$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:Z362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AB$2>=$A362,IF(AB$2=$A362,($B362/$B$332)*$B$329,IF(AB$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:AA362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AC$2>=$A362,IF(AC$2=$A362,($B362/$B$332)*$B$329,IF(AC$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:AB362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AD$2>=$A362,IF(AD$2=$A362,($B362/$B$332)*$B$329,IF(AD$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:AC362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AE$2>=$A362,IF(AE$2=$A362,($B362/$B$332)*$B$329,IF(AE$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:AD362))),0))","v":0},{"$f":"IF($B$332=0,0,IF(AF$2>=$A362,IF(AF$2=$A362,($B362/$B$332)*$B$329,IF(AF$2<=$A362+$B$332-1,$B362/$B$332,$B362-SUM($C362:AE362))),0))","v":0},0]
[{"$f":"\"Total Depreciation - \"&A329","v":"Total Depreciation - 0"},{"$f":"SUM(B333:B362)","v":0},{"$f":"SUM(C333:C362)","v":0},{"$f":"SUM(D333:D362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C363:AF363)","v":0}]
[]
[]
["Total Annual Capital",null,{"$f":"+C6+C42+C78+C114+C150+C186+C222+C258+C294+C330","v":0},{"$f":"+D6+D42+D78+D114+D150+D186+D222+D258+D294+D330","v":0},144431088.93054351,126596350.11626597,0,0,0,0,0,26500,27295,28364.72309090909,29215.671818181818,30092.137636363637,30994.90109090909,66841.190909090918,68846.431454545454,70911.822181818177,73039.174727272723,75230.348909090899,77487.262363636371,79811.880909090905,82206.23781818182,84672.424181818176,87212.588909090904,{"$f":"+AB6+AB42+AB78+AB114+AB150+AB186+AB222+AB258+AB294+AB330","v":89828.967636363639},92523.844181818175,95299.560181818175,98158.543999999994,101103.3010909091]
["Cumulative",null,{"$f":"+C366","v":0},{"$f":"+D366+C367","v":0},{"$f":"+E366+D367","v":144431088.93054351},271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271053939.04680949,271081234.04680949,271109598.76990038,271138814.44171858,271168906.57935494,271199901.48044586,271266742.67135495,271335589.10280949,271406500.92499131,271479540.09971857,271554770.44862765,271632257.71099126,271712069.59190035,271794275.82971853,271878948.25390035,271966160.84280944,{"$f":"+AB366+AA367","v":272055989.81044579},{"$f":"+AC366+AB367","v":272148513.65462762},{"$f":"+AD366+AC367","v":272243813.21480942},{"$f":"+AE366+AD367","v":272341971.75880945},{"$f":"+AF366+AE367","v":272443075.05990034}]
[]
["Total Annual Depreciation & Depletion",null,{"$f":"+C39+C75+C111+C147+C183+C219+C255+C291+C327+C363","v":0},{"$f":"+D39+D75+D111+D147+D183+D219+D255+D291+D327+D363","v":0},0,5344643.8985098768,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507481.9233043119,8507702.7566376459,6121884.8892565202,3736082.5612344802,3736562.3978587231,3737056.6296041775,3737565.6882602382,3738380.9890269046,3739511.7192132683,3740676.3713269047,3741875.9629678139,3743111.5423314502,3744384.1890920564,3745695.0152859958,3747045.1662753895,3748435.8217920563,3749868.1969011473,{"$f":"+AB39+AB75+AB111+AB147+AB183+AB219+AB255+AB291+AB327+AB363","v":3751343.5432056924},3752863.1499708439,3754428.3450072077,3756040.4958753893,3757701.0112511469]
["Cumulative",null,{"$f":"+C369","v":0},{"$f":"+D369+C370","v":0},{"$f":"+E369+D370","v":0},5344643.8985098768,13852125.821814189,22359607.745118499,30867089.668422811,39374571.591727123,47882053.515031435,56389756.271669082,62511641.160925604,66247723.722160086,69984286.12001881,73721342.749622986,77458908.437883228,81197289.426910132,84936801.146123394,88677477.517450303,92419353.480418116,96162465.022749573,99906849.211841628,103652544.22712763,107399589.39340302,111148025.21519507,114897893.41209622,{"$f":"+AB369+AA370","v":118649236.95530191},{"$f":"+AC369+AB370","v":122402100.10527276},{"$f":"+AD369+AC370","v":126156528.45027997},{"$f":"+AE369+AD370","v":129912568.94615535},{"$f":"+AF369+AE370","v":133670269.95740651}]

{"sheet":"Tax","index":12,"n_rows":509,"n_cols":34,"rows_kept":509,"cut":false,"hidden":false,"merged":[]}
["Depreciation / Depletion",null,1,{"$f":"+C1+1","v":2},{"$f":"+D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+T1+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
[null,"Life",{"$f":"+Financials!C4","v":2022},{"$f":"+C2+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,"Total","Remaining"]
[]
["Tax Depreciation / Deferred Taxes",null,{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,C$2,'Input Data'!$C$50:$O$50)=0,+B$4,SUMIF('Input Data'!$C$40:$O$40,C$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,D$2,'Input Data'!$C$50:$O$50)=0,+C$4,SUMIF('Input Data'!$C$40:$O$40,D$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,E$2,'Input Data'!$C$50:$O$50)=0,+D$4,SUMIF('Input Data'!$C$40:$O$40,E$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,F$2,'Input Data'!$C$50:$O$50)=0,+E$4,SUMIF('Input Data'!$C$40:$O$40,F$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,G$2,'Input Data'!$C$50:$O$50)=0,+F$4,SUMIF('Input Data'!$C$40:$O$40,G$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,H$2,'Input Data'!$C$50:$O$50)=0,+G$4,SUMIF('Input Data'!$C$40:$O$40,H$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,I$2,'Input Data'!$C$50:$O$50)=0,+H$4,SUMIF('Input Data'!$C$40:$O$40,I$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,J$2,'Input Data'!$C$50:$O$50)=0,+I$4,SUMIF('Input Data'!$C$40:$O$40,J$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,K$2,'Input Data'!$C$50:$O$50)=0,+J$4,SUMIF('Input Data'!$C$40:$O$40,K$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,L$2,'Input Data'!$C$50:$O$50)=0,+K$4,SUMIF('Input Data'!$C$40:$O$40,L$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,M$2,'Input Data'!$C$50:$O$50)=0,+L$4,SUMIF('Input Data'!$C$40:$O$40,M$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,N$2,'Input Data'!$C$50:$O$50)=0,+M$4,SUMIF('Input Data'!$C$40:$O$40,N$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,O$2,'Input Data'!$C$50:$O$50)=0,+N$4,SUMIF('Input Data'!$C$40:$O$40,O$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,P$2,'Input Data'!$C$50:$O$50)=0,+O$4,SUMIF('Input Data'!$C$40:$O$40,P$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,Q$2,'Input Data'!$C$50:$O$50)=0,+P$4,SUMIF('Input Data'!$C$40:$O$40,Q$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,R$2,'Input Data'!$C$50:$O$50)=0,+Q$4,SUMIF('Input Data'!$C$40:$O$40,R$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,S$2,'Input Data'!$C$50:$O$50)=0,+R$4,SUMIF('Input Data'!$C$40:$O$40,S$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,T$2,'Input Data'!$C$50:$O$50)=0,+S$4,SUMIF('Input Data'!$C$40:$O$40,T$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,U$2,'Input Data'!$C$50:$O$50)=0,+T$4,SUMIF('Input Data'!$C$40:$O$40,U$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,V$2,'Input Data'!$C$50:$O$50)=0,+U$4,SUMIF('Input Data'!$C$40:$O$40,V$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,W$2,'Input Data'!$C$50:$O$50)=0,+V$4,SUMIF('Input Data'!$C$40:$O$40,W$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,X$2,'Input Data'!$C$50:$O$50)=0,+W$4,SUMIF('Input Data'!$C$40:$O$40,X$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,Y$2,'Input Data'!$C$50:$O$50)=0,+X$4,SUMIF('Input Data'!$C$40:$O$40,Y$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,Z$2,'Input Data'!$C$50:$O$50)=0,+Y$4,SUMIF('Input Data'!$C$40:$O$40,Z$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AA$2,'Input Data'!$C$50:$O$50)=0,+Z$4,SUMIF('Input Data'!$C$40:$O$40,AA$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AB$2,'Input Data'!$C$50:$O$50)=0,+AA$4,SUMIF('Input Data'!$C$40:$O$40,AB$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AC$2,'Input Data'!$C$50:$O$50)=0,+AB$4,SUMIF('Input Data'!$C$40:$O$40,AC$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AD$2,'Input Data'!$C$50:$O$50)=0,+AC$4,SUMIF('Input Data'!$C$40:$O$40,AD$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AE$2,'Input Data'!$C$50:$O$50)=0,+AD$4,SUMIF('Input Data'!$C$40:$O$40,AE$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001},{"$f":"IF(SUMIF('Input Data'!$C$40:$O$40,AF$2,'Input Data'!$C$50:$O$50)=0,+AE$4,SUMIF('Input Data'!$C$40:$O$40,AF$2,'Input Data'!$C$50:$O$50))","v":0.25345000000000001}]
[{"$f":"+Book!A5","v":"Land Assumption"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$6=\"y\",Book!C6*(1-C$446),Book!C6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!D6*(1-D$446),Book!D6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!E6*(1-E$446),Book!E6)","v":13522736.507616967},{"$f":"IF(Capex!$F$6=\"y\",Book!F6*(1-F$446),Book!F6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!G6*(1-G$446),Book!G6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!H6*(1-H$446),Book!H6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!I6*(1-I$446),Book!I6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!J6*(1-J$446),Book!J6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!K6*(1-K$446),Book!K6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!L6*(1-L$446),Book!L6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!M6*(1-M$446),Book!M6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!N6*(1-N$446),Book!N6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!O6*(1-O$446),Book!O6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!P6*(1-P$446),Book!P6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!Q6*(1-Q$446),Book!Q6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!R6*(1-R$446),Book!R6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!S6*(1-S$446),Book!S6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!T6*(1-T$446),Book!T6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!U6*(1-U$446),Book!U6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!V6*(1-V$446),Book!V6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!W6*(1-W$446),Book!W6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!X6*(1-X$446),Book!X6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!Y6*(1-Y$446),Book!Y6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!Z6*(1-Z$446),Book!Z6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!AA6*(1-AA$446),Book!AA6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!AB6*(1-AB$446),Book!AB6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!AC6*(1-AC$446),Book!AC6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!AD6*(1-AD$446),Book!AD6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!AE6*(1-AE$446),Book!AE6)","v":0},{"$f":"IF(Capex!$F$6=\"y\",Book!AF6*(1-AF$446),Book!AF6)","v":0}]
["Cumulative",null,{"$f":"+C6","v":0},{"$f":"+D6+C7","v":0},{"$f":"+E6+D7","v":13522736.507616967},13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967,13522736.507616967]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$6","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$460:$I$460)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$461:$I$461)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$462:$I$462)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$463:$I$463)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$464:$I$464)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$465:$I$465)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$466:$I$466)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$467:$I$467)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$468:$I$468)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$469:$I$469)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$470:$I$470)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$471:$I$471)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$472:$I$472)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$473:$I$473)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$474:$I$474)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$475:$I$475)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$476:$I$476)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$477:$I$477)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$478:$I$478)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$479:$I$479)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$480:$I$480)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$481:$I$481)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$482:$I$482)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$483:$I$483)","v":0},{"$f":"SUMIF($B$459:$I$459,$B9,$B$484:$I$484)","v":0},0,0,0,0,0]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE10,IF($B9=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+Book!A9","v":2022},{"$f":"SUMIF($C$2:$AF$2,A11,$C$6:$AF$6)","v":0},{"$f":"C6*C10+C6*(1-C10)*C9","v":0},{"$f":"C6*(1-C10)*D9","v":0},{"$f":"C6*(1-C10)*E9","v":0},{"$f":"C6*(1-C10)*F9","v":0},{"$f":"C6*(1-C10)*G9","v":0},{"$f":"C6*(1-C10)*H9","v":0},{"$f":"C6*(1-C10)*I9","v":0},{"$f":"C6*(1-C10)*J9","v":0},{"$f":"C6*(1-C10)*K9","v":0},{"$f":"C6*(1-C10)*L9","v":0},{"$f":"C6*(1-C10)*M9","v":0},{"$f":"C6*(1-C10)*N9","v":0},{"$f":"C6*(1-C10)*O9","v":0},{"$f":"C6*(1-C10)*P9","v":0},{"$f":"C6*(1-C10)*Q9","v":0},{"$f":"C6*(1-C10)*R9","v":0},{"$f":"C6*(1-C10)*S9","v":0},{"$f":"C6*(1-C10)*T9","v":0},{"$f":"C6*(1-C10)*U9","v":0},{"$f":"C6*(1-C10)*V9","v":0},{"$f":"C6*(1-C10)*W9","v":0},{"$f":"C6*(1-C10)*X9","v":0},{"$f":"C6*(1-C10)*Y9","v":0},{"$f":"C6*(1-C10)*Z9","v":0},{"$f":"C6*(1-C10)*AA9","v":0},{"$f":"C6*(1-C10)*AB9","v":0},{"$f":"C6*(1-C10)*AC9","v":0},{"$f":"C6*(1-C10)*AD9","v":0},{"$f":"C6*(1-C10)*AE9","v":0},{"$f":"C6*(1-C10)*AF9","v":0},{"$f":"SUM(C11:AF11)","v":0},{"$f":"+B11-AG11","v":0}]
[{"$f":"+A11+1","v":2023},{"$f":"SUMIF($C$2:$AF$2,A12,$C$6:$AF$6)","v":0},null,{"$f":"D6*D10+D6*(1-D10)*C9","v":0},{"$f":"+D6*(1-D10)*D9","v":0},{"$f":"+D6*(1-D10)*E9","v":0},{"$f":"+D6*(1-D10)*F9","v":0},{"$f":"+D6*(1-D10)*G9","v":0},{"$f":"+D6*(1-D10)*H9","v":0},{"$f":"+D6*(1-D10)*I9","v":0},{"$f":"+D6*(1-D10)*J9","v":0},{"$f":"+D6*(1-D10)*K9","v":0},{"$f":"+D6*(1-D10)*L9","v":0},{"$f":"+D6*(1-D10)*M9","v":0},{"$f":"+D6*(1-D10)*N9","v":0},{"$f":"+D6*(1-D10)*O9","v":0},{"$f":"+D6*(1-D10)*P9","v":0},{"$f":"+D6*(1-D10)*Q9","v":0},{"$f":"+D6*(1-D10)*R9","v":0},{"$f":"+D6*(1-D10)*S9","v":0},{"$f":"+D6*(1-D10)*T9","v":0},{"$f":"+D6*(1-D10)*U9","v":0},{"$f":"+D6*(1-D10)*V9","v":0},{"$f":"+D6*(1-D10)*W9","v":0},{"$f":"+D6*(1-D10)*X9","v":0},{"$f":"+D6*(1-D10)*Y9","v":0},{"$f":"+D6*(1-D10)*Z9","v":0},{"$f":"+D6*(1-D10)*AA9","v":0},{"$f":"+D6*(1-D10)*AB9","v":0},{"$f":"+D6*(1-D10)*AC9","v":0},{"$f":"+D6*(1-D10)*AD9","v":0},{"$f":"+D6*(1-D10)*AE9","v":0},0,{"$f":"+B12-AG12","v":0}]
[{"$f":"+A12+1","v":2024},13522736.507616967,null,null,{"$f":"E6*E10+E6*(1-E10)*C9","v":0},{"$f":"+E6*(1-E10)*D9","v":0},{"$f":"+E6*(1-E10)*E9","v":0},{"$f":"+E6*(1-E10)*F9","v":0},{"$f":"+E6*(1-E10)*G9","v":0},{"$f":"+E6*(1-E10)*H9","v":0},{"$f":"+E6*(1-E10)*I9","v":0},{"$f":"+E6*(1-E10)*J9","v":0},{"$f":"+E6*(1-E10)*K9","v":0},{"$f":"+E6*(1-E10)*L9","v":0},{"$f":"+E6*(1-E10)*M9","v":0},{"$f":"+E6*(1-E10)*N9","v":0},{"$f":"+E6*(1-E10)*O9","v":0},{"$f":"+E6*(1-E10)*P9","v":0},{"$f":"+E6*(1-E10)*Q9","v":0},{"$f":"+E6*(1-E10)*R9","v":0},{"$f":"+E6*(1-E10)*S9","v":0},{"$f":"+E6*(1-E10)*T9","v":0},{"$f":"+E6*(1-E10)*U9","v":0},{"$f":"+E6*(1-E10)*V9","v":0},{"$f":"+E6*(1-E10)*W9","v":0},{"$f":"+E6*(1-E10)*X9","v":0},{"$f":"+E6*(1-E10)*Y9","v":0},{"$f":"+E6*(1-E10)*Z9","v":0},{"$f":"+E6*(1-E10)*AA9","v":0},{"$f":"+E6*(1-E10)*AB9","v":0},{"$f":"+E6*(1-E10)*AC9","v":0},{"$f":"+E6*(1-E10)*AD9","v":0},0,13522736.507616967]
[2025,0,null,null,null,{"$f":"F6*F10+F6*(1-F10)*C9","v":0},{"$f":"+F6*(1-F10)*D9","v":0},{"$f":"+F6*(1-F10)*E9","v":0},{"$f":"+F6*(1-F10)*F9","v":0},{"$f":"+F6*(1-F10)*G9","v":0},{"$f":"+F6*(1-F10)*H9","v":0},{"$f":"+F6*(1-F10)*I9","v":0},{"$f":"+F6*(1-F10)*J9","v":0},{"$f":"+F6*(1-F10)*K9","v":0},{"$f":"+F6*(1-F10)*L9","v":0},{"$f":"+F6*(1-F10)*M9","v":0},{"$f":"+F6*(1-F10)*N9","v":0},{"$f":"+F6*(1-F10)*O9","v":0},{"$f":"+F6*(1-F10)*P9","v":0},{"$f":"+F6*(1-F10)*Q9","v":0},{"$f":"+F6*(1-F10)*R9","v":0},{"$f":"+F6*(1-F10)*S9","v":0},{"$f":"+F6*(1-F10)*T9","v":0},{"$f":"+F6*(1-F10)*U9","v":0},{"$f":"+F6*(1-F10)*V9","v":0},{"$f":"+F6*(1-F10)*W9","v":0},{"$f":"+F6*(1-F10)*X9","v":0},{"$f":"+F6*(1-F10)*Y9","v":0},{"$f":"+F6*(1-F10)*Z9","v":0},{"$f":"+F6*(1-F10)*AA9","v":0},{"$f":"+F6*(1-F10)*AB9","v":0},{"$f":"+F6*(1-F10)*AC9","v":0},0,0]
[2026,0,null,null,null,null,{"$f":"G6*G10+G6*(1-G10)*C9","v":0},{"$f":"+G6*(1-G10)*D9","v":0},{"$f":"+G6*(1-G10)*E9","v":0},{"$f":"+G6*(1-G10)*F9","v":0},{"$f":"+G6*(1-G10)*G9","v":0},{"$f":"+G6*(1-G10)*H9","v":0},{"$f":"+G6*(1-G10)*I9","v":0},{"$f":"+G6*(1-G10)*J9","v":0},{"$f":"+G6*(1-G10)*K9","v":0},{"$f":"+G6*(1-G10)*L9","v":0},{"$f":"+G6*(1-G10)*M9","v":0},{"$f":"+G6*(1-G10)*N9","v":0},{"$f":"+G6*(1-G10)*O9","v":0},{"$f":"+G6*(1-G10)*P9","v":0},{"$f":"+G6*(1-G10)*Q9","v":0},{"$f":"+G6*(1-G10)*R9","v":0},{"$f":"+G6*(1-G10)*S9","v":0},{"$f":"+G6*(1-G10)*T9","v":0},{"$f":"+G6*(1-G10)*U9","v":0},{"$f":"+G6*(1-G10)*V9","v":0},{"$f":"+G6*(1-G10)*W9","v":0},{"$f":"+G6*(1-G10)*X9","v":0},{"$f":"+G6*(1-G10)*Y9","v":0},{"$f":"+G6*(1-G10)*Z9","v":0},{"$f":"+G6*(1-G10)*AA9","v":0},{"$f":"+G6*(1-G10)*AB9","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H6*H10+H6*(1-H10)*C9","v":0},{"$f":"+H6*(1-H10)*D9","v":0},{"$f":"+H6*(1-H10)*E9","v":0},{"$f":"+H6*(1-H10)*F9","v":0},{"$f":"+H6*(1-H10)*G9","v":0},{"$f":"+H6*(1-H10)*H9","v":0},{"$f":"+H6*(1-H10)*I9","v":0},{"$f":"+H6*(1-H10)*J9","v":0},{"$f":"+H6*(1-H10)*K9","v":0},{"$f":"+H6*(1-H10)*L9","v":0},{"$f":"+H6*(1-H10)*M9","v":0},{"$f":"+H6*(1-H10)*N9","v":0},{"$f":"+H6*(1-H10)*O9","v":0},{"$f":"+H6*(1-H10)*P9","v":0},{"$f":"+H6*(1-H10)*Q9","v":0},{"$f":"+H6*(1-H10)*R9","v":0},{"$f":"+H6*(1-H10)*S9","v":0},{"$f":"+H6*(1-H10)*T9","v":0},{"$f":"+H6*(1-H10)*U9","v":0},{"$f":"+H6*(1-H10)*V9","v":0},{"$f":"+H6*(1-H10)*W9","v":0},{"$f":"+H6*(1-H10)*X9","v":0},{"$f":"+H6*(1-H10)*Y9","v":0},{"$f":"+H6*(1-H10)*Z9","v":0},{"$f":"+H6*(1-H10)*AA9","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I6*I10+I6*(1-I10)*C9","v":0},{"$f":"+I6*(1-I10)*D9","v":0},{"$f":"+I6*(1-I10)*E9","v":0},{"$f":"+I6*(1-I10)*F9","v":0},{"$f":"+I6*(1-I10)*G9","v":0},{"$f":"+I6*(1-I10)*H9","v":0},{"$f":"+I6*(1-I10)*I9","v":0},{"$f":"+I6*(1-I10)*J9","v":0},{"$f":"+I6*(1-I10)*K9","v":0},{"$f":"+I6*(1-I10)*L9","v":0},{"$f":"+I6*(1-I10)*M9","v":0},{"$f":"+I6*(1-I10)*N9","v":0},{"$f":"+I6*(1-I10)*O9","v":0},{"$f":"+I6*(1-I10)*P9","v":0},{"$f":"+I6*(1-I10)*Q9","v":0},{"$f":"+I6*(1-I10)*R9","v":0},{"$f":"+I6*(1-I10)*S9","v":0},{"$f":"+I6*(1-I10)*T9","v":0},{"$f":"+I6*(1-I10)*U9","v":0},{"$f":"+I6*(1-I10)*V9","v":0},{"$f":"+I6*(1-I10)*W9","v":0},{"$f":"+I6*(1-I10)*X9","v":0},{"$f":"+I6*(1-I10)*Y9","v":0},{"$f":"+I6*(1-I10)*Z9","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J6*J10+J6*(1-J10)*C9","v":0},{"$f":"K6*K10+J6*(1-K10)*D9","v":0},{"$f":"L6*L10+J6*(1-L10)*E9","v":0},{"$f":"M6*M10+J6*(1-M10)*F9","v":0},{"$f":"N6*N10+J6*(1-N10)*G9","v":0},{"$f":"O6*O10+J6*(1-O10)*H9","v":0},{"$f":"P6*P10+J6*(1-P10)*I9","v":0},{"$f":"Q6*Q10+J6*(1-Q10)*J9","v":0},{"$f":"R6*R10+J6*(1-R10)*K9","v":0},{"$f":"S6*S10+J6*(1-S10)*L9","v":0},{"$f":"T6*T10+J6*(1-T10)*M9","v":0},{"$f":"U6*U10+J6*(1-U10)*N9","v":0},{"$f":"V6*V10+J6*(1-V10)*O9","v":0},{"$f":"W6*W10+J6*(1-W10)*P9","v":0},{"$f":"X6*X10+J6*(1-X10)*Q9","v":0},{"$f":"Y6*Y10+J6*(1-Y10)*R9","v":0},{"$f":"Z6*Z10+J6*(1-Z10)*S9","v":0},{"$f":"AA6*AA10+J6*(1-AA10)*T9","v":0},{"$f":"AB6*AB10+J6*(1-AB10)*U9","v":0},{"$f":"AC6*AC10+J6*(1-AC10)*V9","v":0},{"$f":"AD6*AD10+J6*(1-AD10)*W9","v":0},{"$f":"AE6*AE10+J6*(1-AE10)*X9","v":0},{"$f":"AF6*AF10+J6*(1-AF10)*Y9","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K6*K10+K6*(1-K10)*C9","v":0},{"$f":"+K6*(1-K10)*D9","v":0},{"$f":"+K6*(1-K10)*E9","v":0},{"$f":"+K6*(1-K10)*F9","v":0},{"$f":"+K6*(1-K10)*G9","v":0},{"$f":"+K6*(1-K10)*H9","v":0},{"$f":"+K6*(1-K10)*I9","v":0},{"$f":"+K6*(1-K10)*J9","v":0},{"$f":"+K6*(1-K10)*K9","v":0},{"$f":"+K6*(1-K10)*L9","v":0},{"$f":"+K6*(1-K10)*M9","v":0},{"$f":"+K6*(1-K10)*N9","v":0},{"$f":"+K6*(1-K10)*O9","v":0},{"$f":"+K6*(1-K10)*P9","v":0},{"$f":"+K6*(1-K10)*Q9","v":0},{"$f":"+K6*(1-K10)*R9","v":0},{"$f":"+K6*(1-K10)*S9","v":0},{"$f":"+K6*(1-K10)*T9","v":0},{"$f":"+K6*(1-K10)*U9","v":0},{"$f":"+K6*(1-K10)*V9","v":0},{"$f":"+K6*(1-K10)*W9","v":0},{"$f":"+K6*(1-K10)*X9","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L6*L10+L6*(1-L10)*C9","v":0},{"$f":"+L6*(1-L10)*D9","v":0},{"$f":"+L6*(1-L10)*E9","v":0},{"$f":"+L6*(1-L10)*F9","v":0},{"$f":"+L6*(1-L10)*G9","v":0},{"$f":"+L6*(1-L10)*H9","v":0},{"$f":"+L6*(1-L10)*I9","v":0},{"$f":"+L6*(1-L10)*J9","v":0},{"$f":"+L6*(1-L10)*K9","v":0},{"$f":"+L6*(1-L10)*L9","v":0},{"$f":"+L6*(1-L10)*M9","v":0},{"$f":"+L6*(1-L10)*N9","v":0},{"$f":"+L6*(1-L10)*O9","v":0},{"$f":"+L6*(1-L10)*P9","v":0},{"$f":"+L6*(1-L10)*Q9","v":0},{"$f":"+L6*(1-L10)*R9","v":0},{"$f":"+L6*(1-L10)*S9","v":0},{"$f":"+L6*(1-L10)*T9","v":0},{"$f":"+L6*(1-L10)*U9","v":0},{"$f":"+L6*(1-L10)*V9","v":0},{"$f":"+L6*(1-L10)*W9","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M6*M10+M6*(1-M10)*C9","v":0},{"$f":"+M6*(1-M10)*D9","v":0},{"$f":"+M6*(1-M10)*E9","v":0},{"$f":"+M6*(1-M10)*F9","v":0},{"$f":"+M6*(1-M10)*G9","v":0},{"$f":"+M6*(1-M10)*H9","v":0},{"$f":"+M6*(1-M10)*I9","v":0},{"$f":"+M6*(1-M10)*J9","v":0},{"$f":"+M6*(1-M10)*K9","v":0},{"$f":"+M6*(1-M10)*L9","v":0},{"$f":"+M6*(1-M10)*M9","v":0},{"$f":"+M6*(1-M10)*N9","v":0},{"$f":"+M6*(1-M10)*O9","v":0},{"$f":"+M6*(1-M10)*P9","v":0},{"$f":"+M6*(1-M10)*Q9","v":0},{"$f":"+M6*(1-M10)*R9","v":0},{"$f":"+M6*(1-M10)*S9","v":0},{"$f":"+M6*(1-M10)*T9","v":0},{"$f":"+M6*(1-M10)*U9","v":0},{"$f":"+M6*(1-M10)*V9","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N6*N10+N6*(1-N10)*C9","v":0},{"$f":"+N6*(1-N10)*D9","v":0},{"$f":"+N6*(1-N10)*E9","v":0},{"$f":"+N6*(1-N10)*F9","v":0},{"$f":"+N6*(1-N10)*G9","v":0},{"$f":"+N6*(1-N10)*H9","v":0},{"$f":"+N6*(1-N10)*I9","v":0},{"$f":"+N6*(1-N10)*J9","v":0},{"$f":"+N6*(1-N10)*K9","v":0},{"$f":"+N6*(1-N10)*L9","v":0},{"$f":"+N6*(1-N10)*M9","v":0},{"$f":"+N6*(1-N10)*N9","v":0},{"$f":"+N6*(1-N10)*O9","v":0},{"$f":"+N6*(1-N10)*P9","v":0},{"$f":"+N6*(1-N10)*Q9","v":0},{"$f":"+N6*(1-N10)*R9","v":0},{"$f":"+N6*(1-N10)*S9","v":0},{"$f":"+N6*(1-N10)*T9","v":0},{"$f":"+N6*(1-N10)*U9","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O6*O10+O6*(1-O10)*C9","v":0},{"$f":"+O6*(1-O10)*D9","v":0},{"$f":"+O6*(1-O10)*E9","v":0},{"$f":"+O6*(1-O10)*F9","v":0},{"$f":"+O6*(1-O10)*G9","v":0},{"$f":"+O6*(1-O10)*H9","v":0},{"$f":"+O6*(1-O10)*I9","v":0},{"$f":"+O6*(1-O10)*J9","v":0},{"$f":"+O6*(1-O10)*K9","v":0},{"$f":"+O6*(1-O10)*L9","v":0},{"$f":"+O6*(1-O10)*M9","v":0},{"$f":"+O6*(1-O10)*N9","v":0},{"$f":"+O6*(1-O10)*O9","v":0},{"$f":"+O6*(1-O10)*P9","v":0},{"$f":"+O6*(1-O10)*Q9","v":0},{"$f":"+O6*(1-O10)*R9","v":0},{"$f":"+O6*(1-O10)*S9","v":0},{"$f":"+O6*(1-O10)*T9","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P6*P10+P6*(1-P10)*C9","v":0},{"$f":"+P6*(1-P10)*D9","v":0},{"$f":"+P6*(1-P10)*E9","v":0},{"$f":"+P6*(1-P10)*F9","v":0},{"$f":"+P6*(1-P10)*G9","v":0},{"$f":"+P6*(1-P10)*H9","v":0},{"$f":"+P6*(1-P10)*I9","v":0},{"$f":"+P6*(1-P10)*J9","v":0},{"$f":"+P6*(1-P10)*K9","v":0},{"$f":"+P6*(1-P10)*L9","v":0},{"$f":"+P6*(1-P10)*M9","v":0},{"$f":"+P6*(1-P10)*N9","v":0},{"$f":"+P6*(1-P10)*O9","v":0},{"$f":"+P6*(1-P10)*P9","v":0},{"$f":"+P6*(1-P10)*Q9","v":0},{"$f":"+P6*(1-P10)*R9","v":0},{"$f":"+P6*(1-P10)*S9","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q6*Q10+Q6*(1-Q10)*C9","v":0},{"$f":"Q6*(1-Q10)*D9","v":0},{"$f":"Q6*(1-Q10)*E9","v":0},{"$f":"Q6*(1-Q10)*F9","v":0},{"$f":"Q6*(1-Q10)*G9","v":0},{"$f":"Q6*(1-Q10)*H9","v":0},{"$f":"Q6*(1-Q10)*I9","v":0},{"$f":"Q6*(1-Q10)*J9","v":0},{"$f":"Q6*(1-Q10)*K9","v":0},{"$f":"Q6*(1-Q10)*L9","v":0},{"$f":"Q6*(1-Q10)*M9","v":0},{"$f":"Q6*(1-Q10)*N9","v":0},{"$f":"Q6*(1-Q10)*O9","v":0},{"$f":"Q6*(1-Q10)*P9","v":0},{"$f":"Q6*(1-Q10)*Q9","v":0},{"$f":"Q6*(1-Q10)*R9","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R6*R10+R6*(1-R10)*C9","v":0},{"$f":"R6*(1-R10)*D9","v":0},{"$f":"R6*(1-R10)*E9","v":0},{"$f":"R6*(1-R10)*F9","v":0},{"$f":"R6*(1-R10)*G9","v":0},{"$f":"R6*(1-R10)*H9","v":0},{"$f":"R6*(1-R10)*I9","v":0},{"$f":"R6*(1-R10)*J9","v":0},{"$f":"R6*(1-R10)*K9","v":0},{"$f":"R6*(1-R10)*L9","v":0},{"$f":"R6*(1-R10)*M9","v":0},{"$f":"R6*(1-R10)*N9","v":0},{"$f":"R6*(1-R10)*O9","v":0},{"$f":"R6*(1-R10)*P9","v":0},{"$f":"R6*(1-R10)*Q9","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S6*S10+S6*(1-S10)*C9","v":0},{"$f":"+S6*(1-S10)*D9","v":0},{"$f":"+S6*(1-S10)*E9","v":0},{"$f":"+S6*(1-S10)*F9","v":0},{"$f":"+S6*(1-S10)*G9","v":0},{"$f":"+S6*(1-S10)*H9","v":0},{"$f":"+S6*(1-S10)*I9","v":0},{"$f":"+S6*(1-S10)*J9","v":0},{"$f":"+S6*(1-S10)*K9","v":0},{"$f":"+S6*(1-S10)*L9","v":0},{"$f":"+S6*(1-S10)*M9","v":0},{"$f":"+S6*(1-S10)*N9","v":0},{"$f":"+S6*(1-S10)*O9","v":0},{"$f":"+S6*(1-S10)*P9","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T6*T10+T6*(1-T10)*C9","v":0},{"$f":"+T6*(1-T10)*D9","v":0},{"$f":"+T6*(1-T10)*E9","v":0},{"$f":"+T6*(1-T10)*F9","v":0},{"$f":"+T6*(1-T10)*G9","v":0},{"$f":"+T6*(1-T10)*H9","v":0},{"$f":"+T6*(1-T10)*I9","v":0},{"$f":"+T6*(1-T10)*J9","v":0},{"$f":"+T6*(1-T10)*K9","v":0},{"$f":"+T6*(1-T10)*L9","v":0},{"$f":"+T6*(1-T10)*M9","v":0},{"$f":"+T6*(1-T10)*N9","v":0},{"$f":"+T6*(1-T10)*O9","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U6*U10+U6*(1-U10)*C9","v":0},{"$f":"+U6*(1-U10)*D9","v":0},{"$f":"+U6*(1-U10)*E9","v":0},{"$f":"+U6*(1-U10)*F9","v":0},{"$f":"+U6*(1-U10)*G9","v":0},{"$f":"+U6*(1-U10)*H9","v":0},{"$f":"+U6*(1-U10)*I9","v":0},{"$f":"+U6*(1-U10)*J9","v":0},{"$f":"+U6*(1-U10)*K9","v":0},{"$f":"+U6*(1-U10)*L9","v":0},{"$f":"+U6*(1-U10)*M9","v":0},{"$f":"+U6*(1-U10)*N9","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V6*V10+V6*(1-V10)*C9","v":0},{"$f":"+V6*(1-V10)*D9","v":0},{"$f":"+V6*(1-V10)*E9","v":0},{"$f":"+V6*(1-V10)*F9","v":0},{"$f":"+V6*(1-V10)*G9","v":0},{"$f":"+V6*(1-V10)*H9","v":0},{"$f":"+V6*(1-V10)*I9","v":0},{"$f":"+V6*(1-V10)*J9","v":0},{"$f":"+V6*(1-V10)*K9","v":0},{"$f":"+V6*(1-V10)*L9","v":0},{"$f":"+V6*(1-V10)*M9","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W6*W10+W6*(1-W10)*C9","v":0},{"$f":"+W6*(1-W10)*D9","v":0},{"$f":"+W6*(1-W10)*E9","v":0},{"$f":"+W6*(1-W10)*F9","v":0},{"$f":"+W6*(1-W10)*G9","v":0},{"$f":"+W6*(1-W10)*H9","v":0},{"$f":"+W6*(1-W10)*I9","v":0},{"$f":"+W6*(1-W10)*J9","v":0},{"$f":"+W6*(1-W10)*K9","v":0},{"$f":"+W6*(1-W10)*L9","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X6*X10+X6*(1-X10)*C9","v":0},{"$f":"+X6*(1-X10)*D9","v":0},{"$f":"+X6*(1-X10)*E9","v":0},{"$f":"+X6*(1-X10)*F9","v":0},{"$f":"+X6*(1-X10)*G9","v":0},{"$f":"+X6*(1-X10)*H9","v":0},{"$f":"+X6*(1-X10)*I9","v":0},{"$f":"+X6*(1-X10)*J9","v":0},{"$f":"+X6*(1-X10)*K9","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y6*Y10+Y6*(1-Y10)*C9","v":0},{"$f":"+Y6*(1-Y10)*D9","v":0},{"$f":"+Y6*(1-Y10)*E9","v":0},{"$f":"+Y6*(1-Y10)*F9","v":0},{"$f":"+Y6*(1-Y10)*G9","v":0},{"$f":"+Y6*(1-Y10)*H9","v":0},{"$f":"+Y6*(1-Y10)*I9","v":0},{"$f":"+Y6*(1-Y10)*J9","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z6*Z10+Z6*(1-Z10)*C9","v":0},{"$f":"+Z6*(1-Z10)*D9","v":0},{"$f":"+Z6*(1-Z10)*E9","v":0},{"$f":"+Z6*(1-Z10)*F9","v":0},{"$f":"+Z6*(1-Z10)*G9","v":0},{"$f":"+Z6*(1-Z10)*H9","v":0},{"$f":"+Z6*(1-Z10)*I9","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA6*AA10+AA6*(1-AA10)*C9","v":0},{"$f":"+AA6*(1-AA10)*D9","v":0},{"$f":"+AA6*(1-AA10)*E9","v":0},{"$f":"+AA6*(1-AA10)*F9","v":0},{"$f":"+AA6*(1-AA10)*G9","v":0},{"$f":"+AA6*(1-AA10)*H9","v":0},0,{"$f":"+B35-AG35","v":0}]
[2047,0,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,{"$f":"AB6*AB10+AB6*(1-AB10)*C9","v":0},{"$f":"+AB6*(1-AB10)*D9","v":0},{"$f":"+AB6*(1-AB10)*E9","v":0},{"$f":"+AB6*(1-AB10)*F9","v":0},{"$f":"+AB6*(1-AB10)*G9","v":0},{"$f":"SUM(C36:AF36)","v":0},{"$f":"+B36-AG36","v":0}]
[2048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC6*AC10+AC6*(1-AC10)*C9","v":0},{"$f":"+AC6*(1-AC10)*D9","v":0},{"$f":"+AC6*(1-AC10)*E9","v":0},{"$f":"+AC6*(1-AC10)*F9","v":0},0,0]
[2049,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD6*AD10+AD6*(1-AD10)*C9","v":0},{"$f":"+AD6*(1-AD10)*D9","v":0},{"$f":"+AD6*(1-AD10)*E9","v":0},0,0]
[2050,0,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,null,null,{"$f":"AE6*AE10+AE6*(1-AE10)*C9","v":0},{"$f":"+AE6*(1-AE10)*D9","v":0},0,0]
[2051,0,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,null,null,null,{"$f":"AF6*AF10+AF6*(1-AF10)*C9","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A5","v":"Total Depreciation - Land Assumption"},{"$f":"SUM(B11:B40)","v":13522736.507616967},{"$f":"SUM(C11:C40)","v":0},{"$f":"SUM(D11:D40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13522736.507616967]
[]
[{"$f":"+Book!A41","v":"Midtown Building"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$7=\"y\",Book!C42*(1-C$446),Book!C42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!D42*(1-D$446),Book!D42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!E42*(1-E$446),Book!E42)","v":108410427.83879925},{"$f":"IF(Capex!$F$7=\"y\",Book!F42*(1-F$446),Book!F42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!G42*(1-G$446),Book!G42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!H42*(1-H$446),Book!H42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!I42*(1-I$446),Book!I42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!J42*(1-J$446),Book!J42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!K42*(1-K$446),Book!K42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!L42*(1-L$446),Book!L42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!M42*(1-M$446),Book!M42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!N42*(1-N$446),Book!N42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!O42*(1-O$446),Book!O42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!P42*(1-P$446),Book!P42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!Q42*(1-Q$446),Book!Q42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!R42*(1-R$446),Book!R42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!S42*(1-S$446),Book!S42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!T42*(1-T$446),Book!T42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!U42*(1-U$446),Book!U42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!V42*(1-V$446),Book!V42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!W42*(1-W$446),Book!W42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!X42*(1-X$446),Book!X42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!Y42*(1-Y$446),Book!Y42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!Z42*(1-Z$446),Book!Z42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!AA42*(1-AA$446),Book!AA42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!AB42*(1-AB$446),Book!AB42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!AC42*(1-AC$446),Book!AC42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!AD42*(1-AD$446),Book!AD42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!AE42*(1-AE$446),Book!AE42)","v":0},{"$f":"IF(Capex!$F$7=\"y\",Book!AF42*(1-AF$446),Book!AF42)","v":0}]
["Cumulative",null,{"$f":"+C44","v":0},{"$f":"+D44+C45","v":0},108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925,108410427.83879925]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$7","v":39},{"$f":"SUMIF($B$459:$I$459,$B47,$B$460:$I$460)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$461:$I$461)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$462:$I$462)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$463:$I$463)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$464:$I$464)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$465:$I$465)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$466:$I$466)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$467:$I$467)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$468:$I$468)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$469:$I$469)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$470:$I$470)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$471:$I$471)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$472:$I$472)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$473:$I$473)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$474:$I$474)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$475:$I$475)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$476:$I$476)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$477:$I$477)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$478:$I$478)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$479:$I$479)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$480:$I$480)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$481:$I$481)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$482:$I$482)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$483:$I$483)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B47,$B$484:$I$484)","v":2.564102564102564E-2},2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE48,IF($B47=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A11","v":2022},{"$f":"SUMIF($C$2:$AF$2,A49,$C$44:$AF$44)","v":0},{"$f":"C44*C48+C44*(1-C48)*C47","v":0},{"$f":"C44*(1-C48)*D47","v":0},{"$f":"C44*(1-C48)*E47","v":0},{"$f":"C44*(1-C48)*F47","v":0},{"$f":"C44*(1-C48)*G47","v":0},{"$f":"C44*(1-C48)*H47","v":0},{"$f":"C44*(1-C48)*I47","v":0},{"$f":"C44*(1-C48)*J47","v":0},{"$f":"C44*(1-C48)*K47","v":0},{"$f":"C44*(1-C48)*L47","v":0},{"$f":"C44*(1-C48)*M47","v":0},{"$f":"C44*(1-C48)*N47","v":0},{"$f":"C44*(1-C48)*O47","v":0},{"$f":"C44*(1-C48)*P47","v":0},{"$f":"C44*(1-C48)*Q47","v":0},{"$f":"C44*(1-C48)*R47","v":0},{"$f":"C44*(1-C48)*S47","v":0},{"$f":"C44*(1-C48)*T47","v":0},{"$f":"C44*(1-C48)*U47","v":0},{"$f":"C44*(1-C48)*V47","v":0},{"$f":"C44*(1-C48)*W47","v":0},{"$f":"C44*(1-C48)*X47","v":0},{"$f":"C44*(1-C48)*Y47","v":0},{"$f":"C44*(1-C48)*Z47","v":0},{"$f":"C44*(1-C48)*AA47","v":0},{"$f":"C44*(1-C48)*AB47","v":0},{"$f":"C44*(1-C48)*AC47","v":0},{"$f":"C44*(1-C48)*AD47","v":0},{"$f":"C44*(1-C48)*AE47","v":0},{"$f":"C44*(1-C48)*AF47","v":0},{"$f":"SUM(C49:AF49)","v":0},{"$f":"+B49-AG49","v":0}]
[{"$f":"+A49+1","v":2023},{"$f":"SUMIF($C$2:$AF$2,A50,$C$44:$AF$44)","v":0},null,{"$f":"D44*D48+D44*(1-D48)*C47","v":0},{"$f":"+D44*(1-D48)*D47","v":0},{"$f":"+D44*(1-D48)*E47","v":0},{"$f":"+D44*(1-D48)*F47","v":0},{"$f":"+D44*(1-D48)*G47","v":0},{"$f":"+D44*(1-D48)*H47","v":0},{"$f":"+D44*(1-D48)*I47","v":0},{"$f":"+D44*(1-D48)*J47","v":0},{"$f":"+D44*(1-D48)*K47","v":0},{"$f":"+D44*(1-D48)*L47","v":0},{"$f":"+D44*(1-D48)*M47","v":0},{"$f":"+D44*(1-D48)*N47","v":0},{"$f":"+D44*(1-D48)*O47","v":0},{"$f":"+D44*(1-D48)*P47","v":0},{"$f":"+D44*(1-D48)*Q47","v":0},{"$f":"+D44*(1-D48)*R47","v":0},{"$f":"+D44*(1-D48)*S47","v":0},{"$f":"+D44*(1-D48)*T47","v":0},{"$f":"+D44*(1-D48)*U47","v":0},{"$f":"+D44*(1-D48)*V47","v":0},{"$f":"+D44*(1-D48)*W47","v":0},{"$f":"+D44*(1-D48)*X47","v":0},{"$f":"+D44*(1-D48)*Y47","v":0},{"$f":"+D44*(1-D48)*Z47","v":0},{"$f":"+D44*(1-D48)*AA47","v":0},{"$f":"+D44*(1-D48)*AB47","v":0},{"$f":"+D44*(1-D48)*AC47","v":0},{"$f":"+D44*(1-D48)*AD47","v":0},{"$f":"+D44*(1-D48)*AE47","v":0},0,{"$f":"+B50-AG50","v":0}]
[{"$f":"+A50+1","v":2024},108410427.83879925,null,null,{"$f":"E44*E48+E44*(1-E48)*C47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*D47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*E47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*F47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*G47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*H47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*I47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*J47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*K47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*L47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*M47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*N47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*O47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*P47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*Q47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*R47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*S47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*T47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*U47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*V47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*W47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*X47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*Y47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*Z47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*AA47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*AB47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*AC47","v":2779754.5599692115},{"$f":"+E44*(1-E48)*AD47","v":2779754.5599692115},77833127.679137915,30577300.159661338]
[2025,0,null,null,null,{"$f":"F44*F48+F44*(1-F48)*C47","v":0},{"$f":"+F44*(1-F48)*D47","v":0},{"$f":"+F44*(1-F48)*E47","v":0},{"$f":"+F44*(1-F48)*F47","v":0},{"$f":"+F44*(1-F48)*G47","v":0},{"$f":"+F44*(1-F48)*H47","v":0},{"$f":"+F44*(1-F48)*I47","v":0},{"$f":"+F44*(1-F48)*J47","v":0},{"$f":"+F44*(1-F48)*K47","v":0},{"$f":"+F44*(1-F48)*L47","v":0},{"$f":"+F44*(1-F48)*M47","v":0},{"$f":"+F44*(1-F48)*N47","v":0},{"$f":"+F44*(1-F48)*O47","v":0},{"$f":"+F44*(1-F48)*P47","v":0},{"$f":"+F44*(1-F48)*Q47","v":0},{"$f":"+F44*(1-F48)*R47","v":0},{"$f":"+F44*(1-F48)*S47","v":0},{"$f":"+F44*(1-F48)*T47","v":0},{"$f":"+F44*(1-F48)*U47","v":0},{"$f":"+F44*(1-F48)*V47","v":0},{"$f":"+F44*(1-F48)*W47","v":0},{"$f":"+F44*(1-F48)*X47","v":0},{"$f":"+F44*(1-F48)*Y47","v":0},{"$f":"+F44*(1-F48)*Z47","v":0},{"$f":"+F44*(1-F48)*AA47","v":0},{"$f":"+F44*(1-F48)*AB47","v":0},{"$f":"+F44*(1-F48)*AC47","v":0},0,0]
[2026,0,null,null,null,null,{"$f":"G44*G48+G44*(1-G48)*C47","v":0},{"$f":"+G44*(1-G48)*D47","v":0},{"$f":"+G44*(1-G48)*E47","v":0},{"$f":"+G44*(1-G48)*F47","v":0},{"$f":"+G44*(1-G48)*G47","v":0},{"$f":"+G44*(1-G48)*H47","v":0},{"$f":"+G44*(1-G48)*I47","v":0},{"$f":"+G44*(1-G48)*J47","v":0},{"$f":"+G44*(1-G48)*K47","v":0},{"$f":"+G44*(1-G48)*L47","v":0},{"$f":"+G44*(1-G48)*M47","v":0},{"$f":"+G44*(1-G48)*N47","v":0},{"$f":"+G44*(1-G48)*O47","v":0},{"$f":"+G44*(1-G48)*P47","v":0},{"$f":"+G44*(1-G48)*Q47","v":0},{"$f":"+G44*(1-G48)*R47","v":0},{"$f":"+G44*(1-G48)*S47","v":0},{"$f":"+G44*(1-G48)*T47","v":0},{"$f":"+G44*(1-G48)*U47","v":0},{"$f":"+G44*(1-G48)*V47","v":0},{"$f":"+G44*(1-G48)*W47","v":0},{"$f":"+G44*(1-G48)*X47","v":0},{"$f":"+G44*(1-G48)*Y47","v":0},{"$f":"+G44*(1-G48)*Z47","v":0},{"$f":"+G44*(1-G48)*AA47","v":0},{"$f":"+G44*(1-G48)*AB47","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H44*H48+H44*(1-H48)*C47","v":0},{"$f":"+H44*(1-H48)*D47","v":0},{"$f":"+H44*(1-H48)*E47","v":0},{"$f":"+H44*(1-H48)*F47","v":0},{"$f":"+H44*(1-H48)*G47","v":0},{"$f":"+H44*(1-H48)*H47","v":0},{"$f":"+H44*(1-H48)*I47","v":0},{"$f":"+H44*(1-H48)*J47","v":0},{"$f":"+H44*(1-H48)*K47","v":0},{"$f":"+H44*(1-H48)*L47","v":0},{"$f":"+H44*(1-H48)*M47","v":0},{"$f":"+H44*(1-H48)*N47","v":0},{"$f":"+H44*(1-H48)*O47","v":0},{"$f":"+H44*(1-H48)*P47","v":0},{"$f":"+H44*(1-H48)*Q47","v":0},{"$f":"+H44*(1-H48)*R47","v":0},{"$f":"+H44*(1-H48)*S47","v":0},{"$f":"+H44*(1-H48)*T47","v":0},{"$f":"+H44*(1-H48)*U47","v":0},{"$f":"+H44*(1-H48)*V47","v":0},{"$f":"+H44*(1-H48)*W47","v":0},{"$f":"+H44*(1-H48)*X47","v":0},{"$f":"+H44*(1-H48)*Y47","v":0},{"$f":"+H44*(1-H48)*Z47","v":0},{"$f":"+H44*(1-H48)*AA47","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I44*I48+I44*(1-I48)*C47","v":0},{"$f":"+I44*(1-I48)*D47","v":0},{"$f":"+I44*(1-I48)*E47","v":0},{"$f":"+I44*(1-I48)*F47","v":0},{"$f":"+I44*(1-I48)*G47","v":0},{"$f":"+I44*(1-I48)*H47","v":0},{"$f":"+I44*(1-I48)*I47","v":0},{"$f":"+I44*(1-I48)*J47","v":0},{"$f":"+I44*(1-I48)*K47","v":0},{"$f":"+I44*(1-I48)*L47","v":0},{"$f":"+I44*(1-I48)*M47","v":0},{"$f":"+I44*(1-I48)*N47","v":0},{"$f":"+I44*(1-I48)*O47","v":0},{"$f":"+I44*(1-I48)*P47","v":0},{"$f":"+I44*(1-I48)*Q47","v":0},{"$f":"+I44*(1-I48)*R47","v":0},{"$f":"+I44*(1-I48)*S47","v":0},{"$f":"+I44*(1-I48)*T47","v":0},{"$f":"+I44*(1-I48)*U47","v":0},{"$f":"+I44*(1-I48)*V47","v":0},{"$f":"+I44*(1-I48)*W47","v":0},{"$f":"+I44*(1-I48)*X47","v":0},{"$f":"+I44*(1-I48)*Y47","v":0},{"$f":"+I44*(1-I48)*Z47","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J44*J48+J44*(1-J48)*C47","v":0},{"$f":"K44*K48+J44*(1-K48)*D47","v":0},{"$f":"L44*L48+J44*(1-L48)*E47","v":0},{"$f":"M44*M48+J44*(1-M48)*F47","v":0},{"$f":"N44*N48+J44*(1-N48)*G47","v":0},{"$f":"O44*O48+J44*(1-O48)*H47","v":0},{"$f":"P44*P48+J44*(1-P48)*I47","v":0},{"$f":"Q44*Q48+J44*(1-Q48)*J47","v":0},{"$f":"R44*R48+J44*(1-R48)*K47","v":0},{"$f":"S44*S48+J44*(1-S48)*L47","v":0},{"$f":"T44*T48+J44*(1-T48)*M47","v":0},{"$f":"U44*U48+J44*(1-U48)*N47","v":0},{"$f":"V44*V48+J44*(1-V48)*O47","v":0},{"$f":"W44*W48+J44*(1-W48)*P47","v":0},{"$f":"X44*X48+J44*(1-X48)*Q47","v":0},{"$f":"Y44*Y48+J44*(1-Y48)*R47","v":0},{"$f":"Z44*Z48+J44*(1-Z48)*S47","v":0},{"$f":"AA44*AA48+J44*(1-AA48)*T47","v":0},{"$f":"AB44*AB48+J44*(1-AB48)*U47","v":0},{"$f":"AC44*AC48+J44*(1-AC48)*V47","v":0},{"$f":"AD44*AD48+J44*(1-AD48)*W47","v":0},{"$f":"AE44*AE48+J44*(1-AE48)*X47","v":0},{"$f":"AF44*AF48+J44*(1-AF48)*Y47","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K44*K48+K44*(1-K48)*C47","v":0},{"$f":"+K44*(1-K48)*D47","v":0},{"$f":"+K44*(1-K48)*E47","v":0},{"$f":"+K44*(1-K48)*F47","v":0},{"$f":"+K44*(1-K48)*G47","v":0},{"$f":"+K44*(1-K48)*H47","v":0},{"$f":"+K44*(1-K48)*I47","v":0},{"$f":"+K44*(1-K48)*J47","v":0},{"$f":"+K44*(1-K48)*K47","v":0},{"$f":"+K44*(1-K48)*L47","v":0},{"$f":"+K44*(1-K48)*M47","v":0},{"$f":"+K44*(1-K48)*N47","v":0},{"$f":"+K44*(1-K48)*O47","v":0},{"$f":"+K44*(1-K48)*P47","v":0},{"$f":"+K44*(1-K48)*Q47","v":0},{"$f":"+K44*(1-K48)*R47","v":0},{"$f":"+K44*(1-K48)*S47","v":0},{"$f":"+K44*(1-K48)*T47","v":0},{"$f":"+K44*(1-K48)*U47","v":0},{"$f":"+K44*(1-K48)*V47","v":0},{"$f":"+K44*(1-K48)*W47","v":0},{"$f":"+K44*(1-K48)*X47","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L44*L48+L44*(1-L48)*C47","v":0},{"$f":"+L44*(1-L48)*D47","v":0},{"$f":"+L44*(1-L48)*E47","v":0},{"$f":"+L44*(1-L48)*F47","v":0},{"$f":"+L44*(1-L48)*G47","v":0},{"$f":"+L44*(1-L48)*H47","v":0},{"$f":"+L44*(1-L48)*I47","v":0},{"$f":"+L44*(1-L48)*J47","v":0},{"$f":"+L44*(1-L48)*K47","v":0},{"$f":"+L44*(1-L48)*L47","v":0},{"$f":"+L44*(1-L48)*M47","v":0},{"$f":"+L44*(1-L48)*N47","v":0},{"$f":"+L44*(1-L48)*O47","v":0},{"$f":"+L44*(1-L48)*P47","v":0},{"$f":"+L44*(1-L48)*Q47","v":0},{"$f":"+L44*(1-L48)*R47","v":0},{"$f":"+L44*(1-L48)*S47","v":0},{"$f":"+L44*(1-L48)*T47","v":0},{"$f":"+L44*(1-L48)*U47","v":0},{"$f":"+L44*(1-L48)*V47","v":0},{"$f":"+L44*(1-L48)*W47","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M44*M48+M44*(1-M48)*C47","v":0},{"$f":"+M44*(1-M48)*D47","v":0},{"$f":"+M44*(1-M48)*E47","v":0},{"$f":"+M44*(1-M48)*F47","v":0},{"$f":"+M44*(1-M48)*G47","v":0},{"$f":"+M44*(1-M48)*H47","v":0},{"$f":"+M44*(1-M48)*I47","v":0},{"$f":"+M44*(1-M48)*J47","v":0},{"$f":"+M44*(1-M48)*K47","v":0},{"$f":"+M44*(1-M48)*L47","v":0},{"$f":"+M44*(1-M48)*M47","v":0},{"$f":"+M44*(1-M48)*N47","v":0},{"$f":"+M44*(1-M48)*O47","v":0},{"$f":"+M44*(1-M48)*P47","v":0},{"$f":"+M44*(1-M48)*Q47","v":0},{"$f":"+M44*(1-M48)*R47","v":0},{"$f":"+M44*(1-M48)*S47","v":0},{"$f":"+M44*(1-M48)*T47","v":0},{"$f":"+M44*(1-M48)*U47","v":0},{"$f":"+M44*(1-M48)*V47","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N44*N48+N44*(1-N48)*C47","v":0},{"$f":"+N44*(1-N48)*D47","v":0},{"$f":"+N44*(1-N48)*E47","v":0},{"$f":"+N44*(1-N48)*F47","v":0},{"$f":"+N44*(1-N48)*G47","v":0},{"$f":"+N44*(1-N48)*H47","v":0},{"$f":"+N44*(1-N48)*I47","v":0},{"$f":"+N44*(1-N48)*J47","v":0},{"$f":"+N44*(1-N48)*K47","v":0},{"$f":"+N44*(1-N48)*L47","v":0},{"$f":"+N44*(1-N48)*M47","v":0},{"$f":"+N44*(1-N48)*N47","v":0},{"$f":"+N44*(1-N48)*O47","v":0},{"$f":"+N44*(1-N48)*P47","v":0},{"$f":"+N44*(1-N48)*Q47","v":0},{"$f":"+N44*(1-N48)*R47","v":0},{"$f":"+N44*(1-N48)*S47","v":0},{"$f":"+N44*(1-N48)*T47","v":0},{"$f":"+N44*(1-N48)*U47","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44*O48+O44*(1-O48)*C47","v":0},{"$f":"+O44*(1-O48)*D47","v":0},{"$f":"+O44*(1-O48)*E47","v":0},{"$f":"+O44*(1-O48)*F47","v":0},{"$f":"+O44*(1-O48)*G47","v":0},{"$f":"+O44*(1-O48)*H47","v":0},{"$f":"+O44*(1-O48)*I47","v":0},{"$f":"+O44*(1-O48)*J47","v":0},{"$f":"+O44*(1-O48)*K47","v":0},{"$f":"+O44*(1-O48)*L47","v":0},{"$f":"+O44*(1-O48)*M47","v":0},{"$f":"+O44*(1-O48)*N47","v":0},{"$f":"+O44*(1-O48)*O47","v":0},{"$f":"+O44*(1-O48)*P47","v":0},{"$f":"+O44*(1-O48)*Q47","v":0},{"$f":"+O44*(1-O48)*R47","v":0},{"$f":"+O44*(1-O48)*S47","v":0},{"$f":"+O44*(1-O48)*T47","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P44*P48+P44*(1-P48)*C47","v":0},{"$f":"+P44*(1-P48)*D47","v":0},{"$f":"+P44*(1-P48)*E47","v":0},{"$f":"+P44*(1-P48)*F47","v":0},{"$f":"+P44*(1-P48)*G47","v":0},{"$f":"+P44*(1-P48)*H47","v":0},{"$f":"+P44*(1-P48)*I47","v":0},{"$f":"+P44*(1-P48)*J47","v":0},{"$f":"+P44*(1-P48)*K47","v":0},{"$f":"+P44*(1-P48)*L47","v":0},{"$f":"+P44*(1-P48)*M47","v":0},{"$f":"+P44*(1-P48)*N47","v":0},{"$f":"+P44*(1-P48)*O47","v":0},{"$f":"+P44*(1-P48)*P47","v":0},{"$f":"+P44*(1-P48)*Q47","v":0},{"$f":"+P44*(1-P48)*R47","v":0},{"$f":"+P44*(1-P48)*S47","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q44*Q48+Q44*(1-Q48)*C47","v":0},{"$f":"Q44*(1-Q48)*D47","v":0},{"$f":"Q44*(1-Q48)*E47","v":0},{"$f":"Q44*(1-Q48)*F47","v":0},{"$f":"Q44*(1-Q48)*G47","v":0},{"$f":"Q44*(1-Q48)*H47","v":0},{"$f":"Q44*(1-Q48)*I47","v":0},{"$f":"Q44*(1-Q48)*J47","v":0},{"$f":"Q44*(1-Q48)*K47","v":0},{"$f":"Q44*(1-Q48)*L47","v":0},{"$f":"Q44*(1-Q48)*M47","v":0},{"$f":"Q44*(1-Q48)*N47","v":0},{"$f":"Q44*(1-Q48)*O47","v":0},{"$f":"Q44*(1-Q48)*P47","v":0},{"$f":"Q44*(1-Q48)*Q47","v":0},{"$f":"Q44*(1-Q48)*R47","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R44*R48+R44*(1-R48)*C47","v":0},{"$f":"R44*(1-R48)*D47","v":0},{"$f":"R44*(1-R48)*E47","v":0},{"$f":"R44*(1-R48)*F47","v":0},{"$f":"R44*(1-R48)*G47","v":0},{"$f":"R44*(1-R48)*H47","v":0},{"$f":"R44*(1-R48)*I47","v":0},{"$f":"R44*(1-R48)*J47","v":0},{"$f":"R44*(1-R48)*K47","v":0},{"$f":"R44*(1-R48)*L47","v":0},{"$f":"R44*(1-R48)*M47","v":0},{"$f":"R44*(1-R48)*N47","v":0},{"$f":"R44*(1-R48)*O47","v":0},{"$f":"R44*(1-R48)*P47","v":0},{"$f":"R44*(1-R48)*Q47","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S44*S48+S44*(1-S48)*C47","v":0},{"$f":"+S44*(1-S48)*D47","v":0},{"$f":"+S44*(1-S48)*E47","v":0},{"$f":"+S44*(1-S48)*F47","v":0},{"$f":"+S44*(1-S48)*G47","v":0},{"$f":"+S44*(1-S48)*H47","v":0},{"$f":"+S44*(1-S48)*I47","v":0},{"$f":"+S44*(1-S48)*J47","v":0},{"$f":"+S44*(1-S48)*K47","v":0},{"$f":"+S44*(1-S48)*L47","v":0},{"$f":"+S44*(1-S48)*M47","v":0},{"$f":"+S44*(1-S48)*N47","v":0},{"$f":"+S44*(1-S48)*O47","v":0},{"$f":"+S44*(1-S48)*P47","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44*T48+T44*(1-T48)*C47","v":0},{"$f":"+T44*(1-T48)*D47","v":0},{"$f":"+T44*(1-T48)*E47","v":0},{"$f":"+T44*(1-T48)*F47","v":0},{"$f":"+T44*(1-T48)*G47","v":0},{"$f":"+T44*(1-T48)*H47","v":0},{"$f":"+T44*(1-T48)*I47","v":0},{"$f":"+T44*(1-T48)*J47","v":0},{"$f":"+T44*(1-T48)*K47","v":0},{"$f":"+T44*(1-T48)*L47","v":0},{"$f":"+T44*(1-T48)*M47","v":0},{"$f":"+T44*(1-T48)*N47","v":0},{"$f":"+T44*(1-T48)*O47","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U44*U48+U44*(1-U48)*C47","v":0},{"$f":"+U44*(1-U48)*D47","v":0},{"$f":"+U44*(1-U48)*E47","v":0},{"$f":"+U44*(1-U48)*F47","v":0},{"$f":"+U44*(1-U48)*G47","v":0},{"$f":"+U44*(1-U48)*H47","v":0},{"$f":"+U44*(1-U48)*I47","v":0},{"$f":"+U44*(1-U48)*J47","v":0},{"$f":"+U44*(1-U48)*K47","v":0},{"$f":"+U44*(1-U48)*L47","v":0},{"$f":"+U44*(1-U48)*M47","v":0},{"$f":"+U44*(1-U48)*N47","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V44*V48+V44*(1-V48)*C47","v":0},{"$f":"+V44*(1-V48)*D47","v":0},{"$f":"+V44*(1-V48)*E47","v":0},{"$f":"+V44*(1-V48)*F47","v":0},{"$f":"+V44*(1-V48)*G47","v":0},{"$f":"+V44*(1-V48)*H47","v":0},{"$f":"+V44*(1-V48)*I47","v":0},{"$f":"+V44*(1-V48)*J47","v":0},{"$f":"+V44*(1-V48)*K47","v":0},{"$f":"+V44*(1-V48)*L47","v":0},{"$f":"+V44*(1-V48)*M47","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W44*W48+W44*(1-W48)*C47","v":0},{"$f":"+W44*(1-W48)*D47","v":0},{"$f":"+W44*(1-W48)*E47","v":0},{"$f":"+W44*(1-W48)*F47","v":0},{"$f":"+W44*(1-W48)*G47","v":0},{"$f":"+W44*(1-W48)*H47","v":0},{"$f":"+W44*(1-W48)*I47","v":0},{"$f":"+W44*(1-W48)*J47","v":0},{"$f":"+W44*(1-W48)*K47","v":0},{"$f":"+W44*(1-W48)*L47","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X44*X48+X44*(1-X48)*C47","v":0},{"$f":"+X44*(1-X48)*D47","v":0},{"$f":"+X44*(1-X48)*E47","v":0},{"$f":"+X44*(1-X48)*F47","v":0},{"$f":"+X44*(1-X48)*G47","v":0},{"$f":"+X44*(1-X48)*H47","v":0},{"$f":"+X44*(1-X48)*I47","v":0},{"$f":"+X44*(1-X48)*J47","v":0},{"$f":"+X44*(1-X48)*K47","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y44*Y48+Y44*(1-Y48)*C47","v":0},{"$f":"+Y44*(1-Y48)*D47","v":0},{"$f":"+Y44*(1-Y48)*E47","v":0},{"$f":"+Y44*(1-Y48)*F47","v":0},{"$f":"+Y44*(1-Y48)*G47","v":0},{"$f":"+Y44*(1-Y48)*H47","v":0},{"$f":"+Y44*(1-Y48)*I47","v":0},{"$f":"+Y44*(1-Y48)*J47","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z44*Z48+Z44*(1-Z48)*C47","v":0},{"$f":"+Z44*(1-Z48)*D47","v":0},{"$f":"+Z44*(1-Z48)*E47","v":0},{"$f":"+Z44*(1-Z48)*F47","v":0},{"$f":"+Z44*(1-Z48)*G47","v":0},{"$f":"+Z44*(1-Z48)*H47","v":0},{"$f":"+Z44*(1-Z48)*I47","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA44*AA48+AA44*(1-AA48)*C47","v":0},{"$f":"+AA44*(1-AA48)*D47","v":0},{"$f":"+AA44*(1-AA48)*E47","v":0},{"$f":"+AA44*(1-AA48)*F47","v":0},{"$f":"+AA44*(1-AA48)*G47","v":0},{"$f":"+AA44*(1-AA48)*H47","v":0},0,0]
[2047,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB44*AB48+AB44*(1-AB48)*C47","v":0},{"$f":"+AB44*(1-AB48)*D47","v":0},{"$f":"+AB44*(1-AB48)*E47","v":0},{"$f":"+AB44*(1-AB48)*F47","v":0},{"$f":"+AB44*(1-AB48)*G47","v":0},{"$f":"SUM(C74:AF74)","v":0},0]
[2048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC44*AC48+AC44*(1-AC48)*C47","v":0},{"$f":"+AC44*(1-AC48)*D47","v":0},{"$f":"+AC44*(1-AC48)*E47","v":0},{"$f":"+AC44*(1-AC48)*F47","v":0},0,0]
[2049,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD44*AD48+AD44*(1-AD48)*C47","v":0},{"$f":"+AD44*(1-AD48)*D47","v":0},{"$f":"+AD44*(1-AD48)*E47","v":0},0,0]
[2050,0,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,null,null,{"$f":"AE44*AE48+AE44*(1-AE48)*C47","v":0},{"$f":"+AE44*(1-AE48)*D47","v":0},0,0]
[2051,0,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,null,null,null,{"$f":"AF44*AF48+AF44*(1-AF48)*C47","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A43","v":"Total Depreciation - Midtown Building"},{"$f":"SUM(B49:B78)","v":108410427.83879925},{"$f":"SUM(C49:C78)","v":0},{"$f":"SUM(D49:D78)","v":0},{"$f":"SUM(E49:E78)","v":2779754.5599692115},{"$f":"SUM(F49:F78)","v":2779754.5599692115},{"$f":"SUM(G49:G78)","v":2779754.5599692115},{"$f":"SUM(H49:H78)","v":2779754.5599692115},{"$f":"SUM(I49:I78)","v":2779754.5599692115},{"$f":"SUM(J49:J78)","v":2779754.5599692115},{"$f":"SUM(K49:K78)","v":2779754.5599692115},{"$f":"SUM(L49:L78)","v":2779754.5599692115},{"$f":"SUM(M49:M78)","v":2779754.5599692115},{"$f":"SUM(N49:N78)","v":2779754.5599692115},{"$f":"SUM(O49:O78)","v":2779754.5599692115},{"$f":"SUM(P49:P78)","v":2779754.5599692115},{"$f":"SUM(Q49:Q78)","v":2779754.5599692115},{"$f":"SUM(R49:R78)","v":2779754.5599692115},{"$f":"SUM(S49:S78)","v":2779754.5599692115},{"$f":"SUM(T49:T78)","v":2779754.5599692115},{"$f":"SUM(U49:U78)","v":2779754.5599692115},{"$f":"SUM(V49:V78)","v":2779754.5599692115},{"$f":"SUM(W49:W78)","v":2779754.5599692115},{"$f":"SUM(X49:X78)","v":2779754.5599692115},{"$f":"SUM(Y49:Y78)","v":2779754.5599692115},{"$f":"SUM(Z49:Z78)","v":2779754.5599692115},{"$f":"SUM(AA49:AA78)","v":2779754.5599692115},{"$f":"SUM(AB49:AB78)","v":2779754.5599692115},{"$f":"SUM(AC49:AC78)","v":2779754.5599692115},{"$f":"SUM(AD49:AD78)","v":2779754.5599692115},{"$f":"SUM(AE49:AE78)","v":2779754.5599692115},{"$f":"SUM(AF49:AF78)","v":2779754.5599692115},{"$f":"SUM(AG49:AG78)","v":77833127.679137915},{"$f":"SUM(AH49:AH78)","v":30577300.159661338}]
[]
[{"$f":"+Book!A77","v":"Furniture, Fixtures & Equipment - Building"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$8=\"y\",Book!C78*(1-C$446),Book!C78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!D78*(1-D$446),Book!D78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!E78*(1-E$446),Book!E78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!F78*(1-F$446),Book!F78)","v":33407726.226669125},{"$f":"IF(Capex!$F$8=\"y\",Book!G78*(1-G$446),Book!G78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!H78*(1-H$446),Book!H78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!I78*(1-I$446),Book!I78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!J78*(1-J$446),Book!J78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!K78*(1-K$446),Book!K78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!L78*(1-L$446),Book!L78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!M78*(1-M$446),Book!M78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!N78*(1-N$446),Book!N78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!O78*(1-O$446),Book!O78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!P78*(1-P$446),Book!P78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!Q78*(1-Q$446),Book!Q78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!R78*(1-R$446),Book!R78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!S78*(1-S$446),Book!S78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!T78*(1-T$446),Book!T78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!U78*(1-U$446),Book!U78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!V78*(1-V$446),Book!V78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!W78*(1-W$446),Book!W78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!X78*(1-X$446),Book!X78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!Y78*(1-Y$446),Book!Y78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!Z78*(1-Z$446),Book!Z78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!AA78*(1-AA$446),Book!AA78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!AB78*(1-AB$446),Book!AB78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!AC78*(1-AC$446),Book!AC78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!AD78*(1-AD$446),Book!AD78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!AE78*(1-AE$446),Book!AE78)","v":0},{"$f":"IF(Capex!$F$8=\"y\",Book!AF78*(1-AF$446),Book!AF78)","v":0}]
["Cumulative",null,{"$f":"+C82","v":0},{"$f":"+D82+C83","v":0},0,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125,33407726.226669125]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$8","v":7},{"$f":"SUMIF($B$459:$I$459,$B85,$B$460:$I$460)","v":0.1429},{"$f":"SUMIF($B$459:$I$459,$B85,$B$461:$I$461)","v":0.24490000000000001},{"$f":"SUMIF($B$459:$I$459,$B85,$B$462:$I$462)","v":0.1749},{"$f":"SUMIF($B$459:$I$459,$B85,$B$463:$I$463)","v":0.1249},{"$f":"SUMIF($B$459:$I$459,$B85,$B$464:$I$464)","v":8.9300000000000004E-2},{"$f":"SUMIF($B$459:$I$459,$B85,$B$465:$I$465)","v":8.9200000000000002E-2},{"$f":"SUMIF($B$459:$I$459,$B85,$B$466:$I$466)","v":8.9300000000000004E-2},{"$f":"SUMIF($B$459:$I$459,$B85,$B$467:$I$467)","v":4.4600000000000001E-2},{"$f":"SUMIF($B$459:$I$459,$B85,$B$468:$I$468)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$469:$I$469)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$470:$I$470)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$471:$I$471)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$472:$I$472)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$473:$I$473)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$474:$I$474)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$475:$I$475)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$476:$I$476)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$477:$I$477)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$478:$I$478)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$479:$I$479)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$480:$I$480)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$481:$I$481)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$482:$I$482)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$483:$I$483)","v":0},{"$f":"SUMIF($B$459:$I$459,$B85,$B$484:$I$484)","v":0},0,0,0,0,0]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE86,IF($B85=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A11","v":2022},{"$f":"SUMIF($C$2:$AF$2,A87,$C$82:$AF$82)","v":0},{"$f":"C82*C86+C82*(1-C86)*C85","v":0},{"$f":"C82*(1-C86)*D85","v":0},{"$f":"C82*(1-C86)*E85","v":0},{"$f":"C82*(1-C86)*F85","v":0},{"$f":"C82*(1-C86)*G85","v":0},{"$f":"C82*(1-C86)*H85","v":0},{"$f":"C82*(1-C86)*I85","v":0},{"$f":"C82*(1-C86)*J85","v":0},{"$f":"C82*(1-C86)*K85","v":0},{"$f":"C82*(1-C86)*L85","v":0},{"$f":"C82*(1-C86)*M85","v":0},{"$f":"C82*(1-C86)*N85","v":0},{"$f":"C82*(1-C86)*O85","v":0},{"$f":"C82*(1-C86)*P85","v":0},{"$f":"C82*(1-C86)*Q85","v":0},{"$f":"C82*(1-C86)*R85","v":0},{"$f":"C82*(1-C86)*S85","v":0},{"$f":"C82*(1-C86)*T85","v":0},{"$f":"C82*(1-C86)*U85","v":0},{"$f":"C82*(1-C86)*V85","v":0},{"$f":"C82*(1-C86)*W85","v":0},{"$f":"C82*(1-C86)*X85","v":0},{"$f":"C82*(1-C86)*Y85","v":0},{"$f":"C82*(1-C86)*Z85","v":0},{"$f":"C82*(1-C86)*AA85","v":0},{"$f":"C82*(1-C86)*AB85","v":0},{"$f":"C82*(1-C86)*AC85","v":0},{"$f":"C82*(1-C86)*AD85","v":0},{"$f":"C82*(1-C86)*AE85","v":0},{"$f":"C82*(1-C86)*AF85","v":0},{"$f":"SUM(C87:AF87)","v":0},{"$f":"+B87-AG87","v":0}]
[{"$f":"+A87+1","v":2023},{"$f":"SUMIF($C$2:$AF$2,A88,$C$82:$AF$82)","v":0},null,{"$f":"D82*D86+D82*(1-D86)*C85","v":0},{"$f":"+D82*(1-D86)*D85","v":0},{"$f":"+D82*(1-D86)*E85","v":0},{"$f":"+D82*(1-D86)*F85","v":0},{"$f":"+D82*(1-D86)*G85","v":0},{"$f":"+D82*(1-D86)*H85","v":0},{"$f":"+D82*(1-D86)*I85","v":0},{"$f":"+D82*(1-D86)*J85","v":0},{"$f":"+D82*(1-D86)*K85","v":0},{"$f":"+D82*(1-D86)*L85","v":0},{"$f":"+D82*(1-D86)*M85","v":0},{"$f":"+D82*(1-D86)*N85","v":0},{"$f":"+D82*(1-D86)*O85","v":0},{"$f":"+D82*(1-D86)*P85","v":0},{"$f":"+D82*(1-D86)*Q85","v":0},{"$f":"+D82*(1-D86)*R85","v":0},{"$f":"+D82*(1-D86)*S85","v":0},{"$f":"+D82*(1-D86)*T85","v":0},{"$f":"+D82*(1-D86)*U85","v":0},{"$f":"+D82*(1-D86)*V85","v":0},{"$f":"+D82*(1-D86)*W85","v":0},{"$f":"+D82*(1-D86)*X85","v":0},{"$f":"+D82*(1-D86)*Y85","v":0},{"$f":"+D82*(1-D86)*Z85","v":0},{"$f":"+D82*(1-D86)*AA85","v":0},{"$f":"+D82*(1-D86)*AB85","v":0},{"$f":"+D82*(1-D86)*AC85","v":0},{"$f":"+D82*(1-D86)*AD85","v":0},{"$f":"+D82*(1-D86)*AE85","v":0},0,{"$f":"+B88-AG88","v":0}]
[{"$f":"+A88+1","v":2024},0,null,null,{"$f":"E82*E86+E82*(1-E86)*C85","v":0},{"$f":"+E82*(1-E86)*D85","v":0},{"$f":"+E82*(1-E86)*E85","v":0},{"$f":"+E82*(1-E86)*F85","v":0},{"$f":"+E82*(1-E86)*G85","v":0},{"$f":"+E82*(1-E86)*H85","v":0},{"$f":"+E82*(1-E86)*I85","v":0},{"$f":"+E82*(1-E86)*J85","v":0},{"$f":"+E82*(1-E86)*K85","v":0},{"$f":"+E82*(1-E86)*L85","v":0},{"$f":"+E82*(1-E86)*M85","v":0},{"$f":"+E82*(1-E86)*N85","v":0},{"$f":"+E82*(1-E86)*O85","v":0},{"$f":"+E82*(1-E86)*P85","v":0},{"$f":"+E82*(1-E86)*Q85","v":0},{"$f":"+E82*(1-E86)*R85","v":0},{"$f":"+E82*(1-E86)*S85","v":0},{"$f":"+E82*(1-E86)*T85","v":0},{"$f":"+E82*(1-E86)*U85","v":0},{"$f":"+E82*(1-E86)*V85","v":0},{"$f":"+E82*(1-E86)*W85","v":0},{"$f":"+E82*(1-E86)*X85","v":0},{"$f":"+E82*(1-E86)*Y85","v":0},{"$f":"+E82*(1-E86)*Z85","v":0},{"$f":"+E82*(1-E86)*AA85","v":0},{"$f":"+E82*(1-E86)*AB85","v":0},{"$f":"+E82*(1-E86)*AC85","v":0},{"$f":"+E82*(1-E86)*AD85","v":0},0,0]
[2025,33407726.226669125,null,null,null,{"$f":"F82*F86+F82*(1-F86)*C85","v":4773964.0777910184},{"$f":"+F82*(1-F86)*D85","v":8181552.1529112691},{"$f":"+F82*(1-F86)*E85","v":5843011.3170444304},{"$f":"+F82*(1-F86)*F85","v":4172625.0057109739},{"$f":"+F82*(1-F86)*G85","v":2983309.9520415529},{"$f":"+F82*(1-F86)*H85","v":2979969.1794188861},{"$f":"+F82*(1-F86)*I85","v":2983309.9520415529},{"$f":"+F82*(1-F86)*J85","v":1489984.589709443},{"$f":"+F82*(1-F86)*K85","v":0},{"$f":"+F82*(1-F86)*L85","v":0},{"$f":"+F82*(1-F86)*M85","v":0},{"$f":"+F82*(1-F86)*N85","v":0},{"$f":"+F82*(1-F86)*O85","v":0},{"$f":"+F82*(1-F86)*P85","v":0},{"$f":"+F82*(1-F86)*Q85","v":0},{"$f":"+F82*(1-F86)*R85","v":0},{"$f":"+F82*(1-F86)*S85","v":0},{"$f":"+F82*(1-F86)*T85","v":0},{"$f":"+F82*(1-F86)*U85","v":0},{"$f":"+F82*(1-F86)*V85","v":0},{"$f":"+F82*(1-F86)*W85","v":0},{"$f":"+F82*(1-F86)*X85","v":0},{"$f":"+F82*(1-F86)*Y85","v":0},{"$f":"+F82*(1-F86)*Z85","v":0},{"$f":"+F82*(1-F86)*AA85","v":0},{"$f":"+F82*(1-F86)*AB85","v":0},{"$f":"+F82*(1-F86)*AC85","v":0},33407726.226669122,0]
[2026,0,null,null,null,null,{"$f":"G82*G86+G82*(1-G86)*C85","v":0},{"$f":"+G82*(1-G86)*D85","v":0},{"$f":"+G82*(1-G86)*E85","v":0},{"$f":"+G82*(1-G86)*F85","v":0},{"$f":"+G82*(1-G86)*G85","v":0},{"$f":"+G82*(1-G86)*H85","v":0},{"$f":"+G82*(1-G86)*I85","v":0},{"$f":"+G82*(1-G86)*J85","v":0},{"$f":"+G82*(1-G86)*K85","v":0},{"$f":"+G82*(1-G86)*L85","v":0},{"$f":"+G82*(1-G86)*M85","v":0},{"$f":"+G82*(1-G86)*N85","v":0},{"$f":"+G82*(1-G86)*O85","v":0},{"$f":"+G82*(1-G86)*P85","v":0},{"$f":"+G82*(1-G86)*Q85","v":0},{"$f":"+G82*(1-G86)*R85","v":0},{"$f":"+G82*(1-G86)*S85","v":0},{"$f":"+G82*(1-G86)*T85","v":0},{"$f":"+G82*(1-G86)*U85","v":0},{"$f":"+G82*(1-G86)*V85","v":0},{"$f":"+G82*(1-G86)*W85","v":0},{"$f":"+G82*(1-G86)*X85","v":0},{"$f":"+G82*(1-G86)*Y85","v":0},{"$f":"+G82*(1-G86)*Z85","v":0},{"$f":"+G82*(1-G86)*AA85","v":0},{"$f":"+G82*(1-G86)*AB85","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H82*H86+H82*(1-H86)*C85","v":0},{"$f":"+H82*(1-H86)*D85","v":0},{"$f":"+H82*(1-H86)*E85","v":0},{"$f":"+H82*(1-H86)*F85","v":0},{"$f":"+H82*(1-H86)*G85","v":0},{"$f":"+H82*(1-H86)*H85","v":0},{"$f":"+H82*(1-H86)*I85","v":0},{"$f":"+H82*(1-H86)*J85","v":0},{"$f":"+H82*(1-H86)*K85","v":0},{"$f":"+H82*(1-H86)*L85","v":0},{"$f":"+H82*(1-H86)*M85","v":0},{"$f":"+H82*(1-H86)*N85","v":0},{"$f":"+H82*(1-H86)*O85","v":0},{"$f":"+H82*(1-H86)*P85","v":0},{"$f":"+H82*(1-H86)*Q85","v":0},{"$f":"+H82*(1-H86)*R85","v":0},{"$f":"+H82*(1-H86)*S85","v":0},{"$f":"+H82*(1-H86)*T85","v":0},{"$f":"+H82*(1-H86)*U85","v":0},{"$f":"+H82*(1-H86)*V85","v":0},{"$f":"+H82*(1-H86)*W85","v":0},{"$f":"+H82*(1-H86)*X85","v":0},{"$f":"+H82*(1-H86)*Y85","v":0},{"$f":"+H82*(1-H86)*Z85","v":0},{"$f":"+H82*(1-H86)*AA85","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I82*I86+I82*(1-I86)*C85","v":0},{"$f":"+I82*(1-I86)*D85","v":0},{"$f":"+I82*(1-I86)*E85","v":0},{"$f":"+I82*(1-I86)*F85","v":0},{"$f":"+I82*(1-I86)*G85","v":0},{"$f":"+I82*(1-I86)*H85","v":0},{"$f":"+I82*(1-I86)*I85","v":0},{"$f":"+I82*(1-I86)*J85","v":0},{"$f":"+I82*(1-I86)*K85","v":0},{"$f":"+I82*(1-I86)*L85","v":0},{"$f":"+I82*(1-I86)*M85","v":0},{"$f":"+I82*(1-I86)*N85","v":0},{"$f":"+I82*(1-I86)*O85","v":0},{"$f":"+I82*(1-I86)*P85","v":0},{"$f":"+I82*(1-I86)*Q85","v":0},{"$f":"+I82*(1-I86)*R85","v":0},{"$f":"+I82*(1-I86)*S85","v":0},{"$f":"+I82*(1-I86)*T85","v":0},{"$f":"+I82*(1-I86)*U85","v":0},{"$f":"+I82*(1-I86)*V85","v":0},{"$f":"+I82*(1-I86)*W85","v":0},{"$f":"+I82*(1-I86)*X85","v":0},{"$f":"+I82*(1-I86)*Y85","v":0},{"$f":"+I82*(1-I86)*Z85","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J82*J86+J82*(1-J86)*C85","v":0},{"$f":"K82*K86+J82*(1-K86)*D85","v":0},{"$f":"L82*L86+J82*(1-L86)*E85","v":0},{"$f":"M82*M86+J82*(1-M86)*F85","v":0},{"$f":"N82*N86+J82*(1-N86)*G85","v":0},{"$f":"O82*O86+J82*(1-O86)*H85","v":0},{"$f":"P82*P86+J82*(1-P86)*I85","v":0},{"$f":"Q82*Q86+J82*(1-Q86)*J85","v":0},{"$f":"R82*R86+J82*(1-R86)*K85","v":0},{"$f":"S82*S86+J82*(1-S86)*L85","v":0},{"$f":"T82*T86+J82*(1-T86)*M85","v":0},{"$f":"U82*U86+J82*(1-U86)*N85","v":0},{"$f":"V82*V86+J82*(1-V86)*O85","v":0},{"$f":"W82*W86+J82*(1-W86)*P85","v":0},{"$f":"X82*X86+J82*(1-X86)*Q85","v":0},{"$f":"Y82*Y86+J82*(1-Y86)*R85","v":0},{"$f":"Z82*Z86+J82*(1-Z86)*S85","v":0},{"$f":"AA82*AA86+J82*(1-AA86)*T85","v":0},{"$f":"AB82*AB86+J82*(1-AB86)*U85","v":0},{"$f":"AC82*AC86+J82*(1-AC86)*V85","v":0},{"$f":"AD82*AD86+J82*(1-AD86)*W85","v":0},{"$f":"AE82*AE86+J82*(1-AE86)*X85","v":0},{"$f":"AF82*AF86+J82*(1-AF86)*Y85","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K82*K86+K82*(1-K86)*C85","v":0},{"$f":"+K82*(1-K86)*D85","v":0},{"$f":"+K82*(1-K86)*E85","v":0},{"$f":"+K82*(1-K86)*F85","v":0},{"$f":"+K82*(1-K86)*G85","v":0},{"$f":"+K82*(1-K86)*H85","v":0},{"$f":"+K82*(1-K86)*I85","v":0},{"$f":"+K82*(1-K86)*J85","v":0},{"$f":"+K82*(1-K86)*K85","v":0},{"$f":"+K82*(1-K86)*L85","v":0},{"$f":"+K82*(1-K86)*M85","v":0},{"$f":"+K82*(1-K86)*N85","v":0},{"$f":"+K82*(1-K86)*O85","v":0},{"$f":"+K82*(1-K86)*P85","v":0},{"$f":"+K82*(1-K86)*Q85","v":0},{"$f":"+K82*(1-K86)*R85","v":0},{"$f":"+K82*(1-K86)*S85","v":0},{"$f":"+K82*(1-K86)*T85","v":0},{"$f":"+K82*(1-K86)*U85","v":0},{"$f":"+K82*(1-K86)*V85","v":0},{"$f":"+K82*(1-K86)*W85","v":0},{"$f":"+K82*(1-K86)*X85","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L82*L86+L82*(1-L86)*C85","v":0},{"$f":"+L82*(1-L86)*D85","v":0},{"$f":"+L82*(1-L86)*E85","v":0},{"$f":"+L82*(1-L86)*F85","v":0},{"$f":"+L82*(1-L86)*G85","v":0},{"$f":"+L82*(1-L86)*H85","v":0},{"$f":"+L82*(1-L86)*I85","v":0},{"$f":"+L82*(1-L86)*J85","v":0},{"$f":"+L82*(1-L86)*K85","v":0},{"$f":"+L82*(1-L86)*L85","v":0},{"$f":"+L82*(1-L86)*M85","v":0},{"$f":"+L82*(1-L86)*N85","v":0},{"$f":"+L82*(1-L86)*O85","v":0},{"$f":"+L82*(1-L86)*P85","v":0},{"$f":"+L82*(1-L86)*Q85","v":0},{"$f":"+L82*(1-L86)*R85","v":0},{"$f":"+L82*(1-L86)*S85","v":0},{"$f":"+L82*(1-L86)*T85","v":0},{"$f":"+L82*(1-L86)*U85","v":0},{"$f":"+L82*(1-L86)*V85","v":0},{"$f":"+L82*(1-L86)*W85","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M82*M86+M82*(1-M86)*C85","v":0},{"$f":"+M82*(1-M86)*D85","v":0},{"$f":"+M82*(1-M86)*E85","v":0},{"$f":"+M82*(1-M86)*F85","v":0},{"$f":"+M82*(1-M86)*G85","v":0},{"$f":"+M82*(1-M86)*H85","v":0},{"$f":"+M82*(1-M86)*I85","v":0},{"$f":"+M82*(1-M86)*J85","v":0},{"$f":"+M82*(1-M86)*K85","v":0},{"$f":"+M82*(1-M86)*L85","v":0},{"$f":"+M82*(1-M86)*M85","v":0},{"$f":"+M82*(1-M86)*N85","v":0},{"$f":"+M82*(1-M86)*O85","v":0},{"$f":"+M82*(1-M86)*P85","v":0},{"$f":"+M82*(1-M86)*Q85","v":0},{"$f":"+M82*(1-M86)*R85","v":0},{"$f":"+M82*(1-M86)*S85","v":0},{"$f":"+M82*(1-M86)*T85","v":0},{"$f":"+M82*(1-M86)*U85","v":0},{"$f":"+M82*(1-M86)*V85","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N82*N86+N82*(1-N86)*C85","v":0},{"$f":"+N82*(1-N86)*D85","v":0},{"$f":"+N82*(1-N86)*E85","v":0},{"$f":"+N82*(1-N86)*F85","v":0},{"$f":"+N82*(1-N86)*G85","v":0},{"$f":"+N82*(1-N86)*H85","v":0},{"$f":"+N82*(1-N86)*I85","v":0},{"$f":"+N82*(1-N86)*J85","v":0},{"$f":"+N82*(1-N86)*K85","v":0},{"$f":"+N82*(1-N86)*L85","v":0},{"$f":"+N82*(1-N86)*M85","v":0},{"$f":"+N82*(1-N86)*N85","v":0},{"$f":"+N82*(1-N86)*O85","v":0},{"$f":"+N82*(1-N86)*P85","v":0},{"$f":"+N82*(1-N86)*Q85","v":0},{"$f":"+N82*(1-N86)*R85","v":0},{"$f":"+N82*(1-N86)*S85","v":0},{"$f":"+N82*(1-N86)*T85","v":0},{"$f":"+N82*(1-N86)*U85","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O82*O86+O82*(1-O86)*C85","v":0},{"$f":"+O82*(1-O86)*D85","v":0},{"$f":"+O82*(1-O86)*E85","v":0},{"$f":"+O82*(1-O86)*F85","v":0},{"$f":"+O82*(1-O86)*G85","v":0},{"$f":"+O82*(1-O86)*H85","v":0},{"$f":"+O82*(1-O86)*I85","v":0},{"$f":"+O82*(1-O86)*J85","v":0},{"$f":"+O82*(1-O86)*K85","v":0},{"$f":"+O82*(1-O86)*L85","v":0},{"$f":"+O82*(1-O86)*M85","v":0},{"$f":"+O82*(1-O86)*N85","v":0},{"$f":"+O82*(1-O86)*O85","v":0},{"$f":"+O82*(1-O86)*P85","v":0},{"$f":"+O82*(1-O86)*Q85","v":0},{"$f":"+O82*(1-O86)*R85","v":0},{"$f":"+O82*(1-O86)*S85","v":0},{"$f":"+O82*(1-O86)*T85","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P82*P86+P82*(1-P86)*C85","v":0},{"$f":"+P82*(1-P86)*D85","v":0},{"$f":"+P82*(1-P86)*E85","v":0},{"$f":"+P82*(1-P86)*F85","v":0},{"$f":"+P82*(1-P86)*G85","v":0},{"$f":"+P82*(1-P86)*H85","v":0},{"$f":"+P82*(1-P86)*I85","v":0},{"$f":"+P82*(1-P86)*J85","v":0},{"$f":"+P82*(1-P86)*K85","v":0},{"$f":"+P82*(1-P86)*L85","v":0},{"$f":"+P82*(1-P86)*M85","v":0},{"$f":"+P82*(1-P86)*N85","v":0},{"$f":"+P82*(1-P86)*O85","v":0},{"$f":"+P82*(1-P86)*P85","v":0},{"$f":"+P82*(1-P86)*Q85","v":0},{"$f":"+P82*(1-P86)*R85","v":0},{"$f":"+P82*(1-P86)*S85","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q82*Q86+Q82*(1-Q86)*C85","v":0},{"$f":"Q82*(1-Q86)*D85","v":0},{"$f":"Q82*(1-Q86)*E85","v":0},{"$f":"Q82*(1-Q86)*F85","v":0},{"$f":"Q82*(1-Q86)*G85","v":0},{"$f":"Q82*(1-Q86)*H85","v":0},{"$f":"Q82*(1-Q86)*I85","v":0},{"$f":"Q82*(1-Q86)*J85","v":0},{"$f":"Q82*(1-Q86)*K85","v":0},{"$f":"Q82*(1-Q86)*L85","v":0},{"$f":"Q82*(1-Q86)*M85","v":0},{"$f":"Q82*(1-Q86)*N85","v":0},{"$f":"Q82*(1-Q86)*O85","v":0},{"$f":"Q82*(1-Q86)*P85","v":0},{"$f":"Q82*(1-Q86)*Q85","v":0},{"$f":"Q82*(1-Q86)*R85","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R82*R86+R82*(1-R86)*C85","v":0},{"$f":"R82*(1-R86)*D85","v":0},{"$f":"R82*(1-R86)*E85","v":0},{"$f":"R82*(1-R86)*F85","v":0},{"$f":"R82*(1-R86)*G85","v":0},{"$f":"R82*(1-R86)*H85","v":0},{"$f":"R82*(1-R86)*I85","v":0},{"$f":"R82*(1-R86)*J85","v":0},{"$f":"R82*(1-R86)*K85","v":0},{"$f":"R82*(1-R86)*L85","v":0},{"$f":"R82*(1-R86)*M85","v":0},{"$f":"R82*(1-R86)*N85","v":0},{"$f":"R82*(1-R86)*O85","v":0},{"$f":"R82*(1-R86)*P85","v":0},{"$f":"R82*(1-R86)*Q85","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S82*S86+S82*(1-S86)*C85","v":0},{"$f":"+S82*(1-S86)*D85","v":0},{"$f":"+S82*(1-S86)*E85","v":0},{"$f":"+S82*(1-S86)*F85","v":0},{"$f":"+S82*(1-S86)*G85","v":0},{"$f":"+S82*(1-S86)*H85","v":0},{"$f":"+S82*(1-S86)*I85","v":0},{"$f":"+S82*(1-S86)*J85","v":0},{"$f":"+S82*(1-S86)*K85","v":0},{"$f":"+S82*(1-S86)*L85","v":0},{"$f":"+S82*(1-S86)*M85","v":0},{"$f":"+S82*(1-S86)*N85","v":0},{"$f":"+S82*(1-S86)*O85","v":0},{"$f":"+S82*(1-S86)*P85","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T82*T86+T82*(1-T86)*C85","v":0},{"$f":"+T82*(1-T86)*D85","v":0},{"$f":"+T82*(1-T86)*E85","v":0},{"$f":"+T82*(1-T86)*F85","v":0},{"$f":"+T82*(1-T86)*G85","v":0},{"$f":"+T82*(1-T86)*H85","v":0},{"$f":"+T82*(1-T86)*I85","v":0},{"$f":"+T82*(1-T86)*J85","v":0},{"$f":"+T82*(1-T86)*K85","v":0},{"$f":"+T82*(1-T86)*L85","v":0},{"$f":"+T82*(1-T86)*M85","v":0},{"$f":"+T82*(1-T86)*N85","v":0},{"$f":"+T82*(1-T86)*O85","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U82*U86+U82*(1-U86)*C85","v":0},{"$f":"+U82*(1-U86)*D85","v":0},{"$f":"+U82*(1-U86)*E85","v":0},{"$f":"+U82*(1-U86)*F85","v":0},{"$f":"+U82*(1-U86)*G85","v":0},{"$f":"+U82*(1-U86)*H85","v":0},{"$f":"+U82*(1-U86)*I85","v":0},{"$f":"+U82*(1-U86)*J85","v":0},{"$f":"+U82*(1-U86)*K85","v":0},{"$f":"+U82*(1-U86)*L85","v":0},{"$f":"+U82*(1-U86)*M85","v":0},{"$f":"+U82*(1-U86)*N85","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V82*V86+V82*(1-V86)*C85","v":0},{"$f":"+V82*(1-V86)*D85","v":0},{"$f":"+V82*(1-V86)*E85","v":0},{"$f":"+V82*(1-V86)*F85","v":0},{"$f":"+V82*(1-V86)*G85","v":0},{"$f":"+V82*(1-V86)*H85","v":0},{"$f":"+V82*(1-V86)*I85","v":0},{"$f":"+V82*(1-V86)*J85","v":0},{"$f":"+V82*(1-V86)*K85","v":0},{"$f":"+V82*(1-V86)*L85","v":0},{"$f":"+V82*(1-V86)*M85","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W82*W86+W82*(1-W86)*C85","v":0},{"$f":"+W82*(1-W86)*D85","v":0},{"$f":"+W82*(1-W86)*E85","v":0},{"$f":"+W82*(1-W86)*F85","v":0},{"$f":"+W82*(1-W86)*G85","v":0},{"$f":"+W82*(1-W86)*H85","v":0},{"$f":"+W82*(1-W86)*I85","v":0},{"$f":"+W82*(1-W86)*J85","v":0},{"$f":"+W82*(1-W86)*K85","v":0},{"$f":"+W82*(1-W86)*L85","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X82*X86+X82*(1-X86)*C85","v":0},{"$f":"+X82*(1-X86)*D85","v":0},{"$f":"+X82*(1-X86)*E85","v":0},{"$f":"+X82*(1-X86)*F85","v":0},{"$f":"+X82*(1-X86)*G85","v":0},{"$f":"+X82*(1-X86)*H85","v":0},{"$f":"+X82*(1-X86)*I85","v":0},{"$f":"+X82*(1-X86)*J85","v":0},{"$f":"+X82*(1-X86)*K85","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y82*Y86+Y82*(1-Y86)*C85","v":0},{"$f":"+Y82*(1-Y86)*D85","v":0},{"$f":"+Y82*(1-Y86)*E85","v":0},{"$f":"+Y82*(1-Y86)*F85","v":0},{"$f":"+Y82*(1-Y86)*G85","v":0},{"$f":"+Y82*(1-Y86)*H85","v":0},{"$f":"+Y82*(1-Y86)*I85","v":0},{"$f":"+Y82*(1-Y86)*J85","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z82*Z86+Z82*(1-Z86)*C85","v":0},{"$f":"+Z82*(1-Z86)*D85","v":0},{"$f":"+Z82*(1-Z86)*E85","v":0},{"$f":"+Z82*(1-Z86)*F85","v":0},{"$f":"+Z82*(1-Z86)*G85","v":0},{"$f":"+Z82*(1-Z86)*H85","v":0},{"$f":"+Z82*(1-Z86)*I85","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA82*AA86+AA82*(1-AA86)*C85","v":0},{"$f":"+AA82*(1-AA86)*D85","v":0},{"$f":"+AA82*(1-AA86)*E85","v":0},{"$f":"+AA82*(1-AA86)*F85","v":0},{"$f":"+AA82*(1-AA86)*G85","v":0},{"$f":"+AA82*(1-AA86)*H85","v":0},0,0]
[2047,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB82*AB86+AB82*(1-AB86)*C85","v":0},{"$f":"+AB82*(1-AB86)*D85","v":0},{"$f":"+AB82*(1-AB86)*E85","v":0},{"$f":"+AB82*(1-AB86)*F85","v":0},{"$f":"+AB82*(1-AB86)*G85","v":0},{"$f":"SUM(C112:AF112)","v":0},0]
[2048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC82*AC86+AC82*(1-AC86)*C85","v":0},{"$f":"+AC82*(1-AC86)*D85","v":0},{"$f":"+AC82*(1-AC86)*E85","v":0},{"$f":"+AC82*(1-AC86)*F85","v":0},0,0]
[2049,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD82*AD86+AD82*(1-AD86)*C85","v":0},{"$f":"+AD82*(1-AD86)*D85","v":0},{"$f":"+AD82*(1-AD86)*E85","v":0},0,0]
[2050,0,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,null,null,{"$f":"AE82*AE86+AE82*(1-AE86)*C85","v":0},{"$f":"+AE82*(1-AE86)*D85","v":0},0,0]
[2051,0,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,null,null,null,{"$f":"AF82*AF86+AF82*(1-AF86)*C85","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A81","v":"Total Depreciation - Furniture, Fixtures & Equipment - Building"},{"$f":"SUM(B87:B116)","v":33407726.226669125},{"$f":"SUM(C87:C116)","v":0},{"$f":"SUM(D87:D116)","v":0},0,4773964.0777910184,8181552.1529112691,5843011.3170444304,4172625.0057109739,2983309.9520415529,2979969.1794188861,2983309.9520415529,1489984.589709443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33407726.226669122,0]
[]
[{"$f":"+Book!A113","v":"LEED Design Costs"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$9=\"y\",Book!C114*(1-C$446),Book!C114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!D114*(1-D$446),Book!D114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!E114*(1-E$446),Book!E114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!F114*(1-F$446),Book!F114)","v":1550095.5124418859},{"$f":"IF(Capex!$F$9=\"y\",Book!G114*(1-G$446),Book!G114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!H114*(1-H$446),Book!H114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!I114*(1-I$446),Book!I114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!J114*(1-J$446),Book!J114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!K114*(1-K$446),Book!K114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!L114*(1-L$446),Book!L114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!M114*(1-M$446),Book!M114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!N114*(1-N$446),Book!N114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!O114*(1-O$446),Book!O114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!P114*(1-P$446),Book!P114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!Q114*(1-Q$446),Book!Q114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!R114*(1-R$446),Book!R114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!S114*(1-S$446),Book!S114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!T114*(1-T$446),Book!T114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!U114*(1-U$446),Book!U114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!V114*(1-V$446),Book!V114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!W114*(1-W$446),Book!W114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!X114*(1-X$446),Book!X114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!Y114*(1-Y$446),Book!Y114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!Z114*(1-Z$446),Book!Z114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!AA114*(1-AA$446),Book!AA114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!AB114*(1-AB$446),Book!AB114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!AC114*(1-AC$446),Book!AC114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!AD114*(1-AD$446),Book!AD114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!AE114*(1-AE$446),Book!AE114)","v":0},{"$f":"IF(Capex!$F$9=\"y\",Book!AF114*(1-AF$446),Book!AF114)","v":0}]
["Cumulative",null,{"$f":"+C120","v":0},{"$f":"+D120+C121","v":0},0,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859,1550095.5124418859]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$9","v":39},{"$f":"SUMIF($B$459:$I$459,$B123,$B$460:$I$460)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$461:$I$461)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$462:$I$462)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$463:$I$463)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$464:$I$464)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$465:$I$465)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$466:$I$466)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$467:$I$467)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$468:$I$468)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$469:$I$469)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$470:$I$470)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$471:$I$471)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$472:$I$472)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$473:$I$473)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$474:$I$474)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$475:$I$475)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$476:$I$476)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$477:$I$477)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$478:$I$478)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$479:$I$479)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$480:$I$480)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$481:$I$481)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$482:$I$482)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$483:$I$483)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B123,$B$484:$I$484)","v":2.564102564102564E-2},2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE124,IF($B123=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A11","v":2022},{"$f":"SUMIF($C$2:$AF$2,A125,$C$120:$AF$120)","v":0},{"$f":"C120*C124+C120*(1-C124)*C123","v":0},{"$f":"C120*(1-C124)*D123","v":0},{"$f":"C120*(1-C124)*E123","v":0},{"$f":"C120*(1-C124)*F123","v":0},{"$f":"C120*(1-C124)*G123","v":0},{"$f":"C120*(1-C124)*H123","v":0},{"$f":"C120*(1-C124)*I123","v":0},{"$f":"C120*(1-C124)*J123","v":0},{"$f":"C120*(1-C124)*K123","v":0},{"$f":"C120*(1-C124)*L123","v":0},{"$f":"C120*(1-C124)*M123","v":0},{"$f":"C120*(1-C124)*N123","v":0},{"$f":"C120*(1-C124)*O123","v":0},{"$f":"C120*(1-C124)*P123","v":0},{"$f":"C120*(1-C124)*Q123","v":0},{"$f":"C120*(1-C124)*R123","v":0},{"$f":"C120*(1-C124)*S123","v":0},{"$f":"C120*(1-C124)*T123","v":0},{"$f":"C120*(1-C124)*U123","v":0},{"$f":"C120*(1-C124)*V123","v":0},{"$f":"C120*(1-C124)*W123","v":0},{"$f":"C120*(1-C124)*X123","v":0},{"$f":"C120*(1-C124)*Y123","v":0},{"$f":"C120*(1-C124)*Z123","v":0},{"$f":"C120*(1-C124)*AA123","v":0},{"$f":"C120*(1-C124)*AB123","v":0},{"$f":"C120*(1-C124)*AC123","v":0},{"$f":"C120*(1-C124)*AD123","v":0},{"$f":"C120*(1-C124)*AE123","v":0},{"$f":"C120*(1-C124)*AF123","v":0},{"$f":"SUM(C125:AF125)","v":0},{"$f":"+B125-AG125","v":0}]
[{"$f":"+A125+1","v":2023},{"$f":"SUMIF($C$2:$AF$2,A126,$C$120:$AF$120)","v":0},null,{"$f":"D120*D124+D120*(1-D124)*C123","v":0},{"$f":"+D120*(1-D124)*D123","v":0},{"$f":"+D120*(1-D124)*E123","v":0},{"$f":"+D120*(1-D124)*F123","v":0},{"$f":"+D120*(1-D124)*G123","v":0},{"$f":"+D120*(1-D124)*H123","v":0},{"$f":"+D120*(1-D124)*I123","v":0},{"$f":"+D120*(1-D124)*J123","v":0},{"$f":"+D120*(1-D124)*K123","v":0},{"$f":"+D120*(1-D124)*L123","v":0},{"$f":"+D120*(1-D124)*M123","v":0},{"$f":"+D120*(1-D124)*N123","v":0},{"$f":"+D120*(1-D124)*O123","v":0},{"$f":"+D120*(1-D124)*P123","v":0},{"$f":"+D120*(1-D124)*Q123","v":0},{"$f":"+D120*(1-D124)*R123","v":0},{"$f":"+D120*(1-D124)*S123","v":0},{"$f":"+D120*(1-D124)*T123","v":0},{"$f":"+D120*(1-D124)*U123","v":0},{"$f":"+D120*(1-D124)*V123","v":0},{"$f":"+D120*(1-D124)*W123","v":0},{"$f":"+D120*(1-D124)*X123","v":0},{"$f":"+D120*(1-D124)*Y123","v":0},{"$f":"+D120*(1-D124)*Z123","v":0},{"$f":"+D120*(1-D124)*AA123","v":0},{"$f":"+D120*(1-D124)*AB123","v":0},{"$f":"+D120*(1-D124)*AC123","v":0},{"$f":"+D120*(1-D124)*AD123","v":0},{"$f":"+D120*(1-D124)*AE123","v":0},0,{"$f":"+B126-AG126","v":0}]
[{"$f":"+A126+1","v":2024},0,null,null,{"$f":"E120*E124+E120*(1-E124)*C123","v":0},{"$f":"+E120*(1-E124)*D123","v":0},{"$f":"+E120*(1-E124)*E123","v":0},{"$f":"+E120*(1-E124)*F123","v":0},{"$f":"+E120*(1-E124)*G123","v":0},{"$f":"+E120*(1-E124)*H123","v":0},{"$f":"+E120*(1-E124)*I123","v":0},{"$f":"+E120*(1-E124)*J123","v":0},{"$f":"+E120*(1-E124)*K123","v":0},{"$f":"+E120*(1-E124)*L123","v":0},{"$f":"+E120*(1-E124)*M123","v":0},{"$f":"+E120*(1-E124)*N123","v":0},{"$f":"+E120*(1-E124)*O123","v":0},{"$f":"+E120*(1-E124)*P123","v":0},{"$f":"+E120*(1-E124)*Q123","v":0},{"$f":"+E120*(1-E124)*R123","v":0},{"$f":"+E120*(1-E124)*S123","v":0},{"$f":"+E120*(1-E124)*T123","v":0},{"$f":"+E120*(1-E124)*U123","v":0},{"$f":"+E120*(1-E124)*V123","v":0},{"$f":"+E120*(1-E124)*W123","v":0},{"$f":"+E120*(1-E124)*X123","v":0},{"$f":"+E120*(1-E124)*Y123","v":0},{"$f":"+E120*(1-E124)*Z123","v":0},{"$f":"+E120*(1-E124)*AA123","v":0},{"$f":"+E120*(1-E124)*AB123","v":0},{"$f":"+E120*(1-E124)*AC123","v":0},{"$f":"+E120*(1-E124)*AD123","v":0},0,0]
[2025,1550095.5124418859,null,null,null,{"$f":"F120*F124+F120*(1-F124)*C123","v":39746.038780561175},{"$f":"+F120*(1-F124)*D123","v":39746.038780561175},{"$f":"+F120*(1-F124)*E123","v":39746.038780561175},{"$f":"+F120*(1-F124)*F123","v":39746.038780561175},{"$f":"+F120*(1-F124)*G123","v":39746.038780561175},{"$f":"+F120*(1-F124)*H123","v":39746.038780561175},{"$f":"+F120*(1-F124)*I123","v":39746.038780561175},{"$f":"+F120*(1-F124)*J123","v":39746.038780561175},{"$f":"+F120*(1-F124)*K123","v":39746.038780561175},{"$f":"+F120*(1-F124)*L123","v":39746.038780561175},{"$f":"+F120*(1-F124)*M123","v":39746.038780561175},{"$f":"+F120*(1-F124)*N123","v":39746.038780561175},{"$f":"+F120*(1-F124)*O123","v":39746.038780561175},{"$f":"+F120*(1-F124)*P123","v":39746.038780561175},{"$f":"+F120*(1-F124)*Q123","v":39746.038780561175},{"$f":"+F120*(1-F124)*R123","v":39746.038780561175},{"$f":"+F120*(1-F124)*S123","v":39746.038780561175},{"$f":"+F120*(1-F124)*T123","v":39746.038780561175},{"$f":"+F120*(1-F124)*U123","v":39746.038780561175},{"$f":"+F120*(1-F124)*V123","v":39746.038780561175},{"$f":"+F120*(1-F124)*W123","v":39746.038780561175},{"$f":"+F120*(1-F124)*X123","v":39746.038780561175},{"$f":"+F120*(1-F124)*Y123","v":39746.038780561175},{"$f":"+F120*(1-F124)*Z123","v":39746.038780561175},{"$f":"+F120*(1-F124)*AA123","v":39746.038780561175},{"$f":"+F120*(1-F124)*AB123","v":39746.038780561175},{"$f":"+F120*(1-F124)*AC123","v":39746.038780561175},1073143.0470751517,476952.46536673419]
[2026,0,null,null,null,null,{"$f":"G120*G124+G120*(1-G124)*C123","v":0},{"$f":"+G120*(1-G124)*D123","v":0},{"$f":"+G120*(1-G124)*E123","v":0},{"$f":"+G120*(1-G124)*F123","v":0},{"$f":"+G120*(1-G124)*G123","v":0},{"$f":"+G120*(1-G124)*H123","v":0},{"$f":"+G120*(1-G124)*I123","v":0},{"$f":"+G120*(1-G124)*J123","v":0},{"$f":"+G120*(1-G124)*K123","v":0},{"$f":"+G120*(1-G124)*L123","v":0},{"$f":"+G120*(1-G124)*M123","v":0},{"$f":"+G120*(1-G124)*N123","v":0},{"$f":"+G120*(1-G124)*O123","v":0},{"$f":"+G120*(1-G124)*P123","v":0},{"$f":"+G120*(1-G124)*Q123","v":0},{"$f":"+G120*(1-G124)*R123","v":0},{"$f":"+G120*(1-G124)*S123","v":0},{"$f":"+G120*(1-G124)*T123","v":0},{"$f":"+G120*(1-G124)*U123","v":0},{"$f":"+G120*(1-G124)*V123","v":0},{"$f":"+G120*(1-G124)*W123","v":0},{"$f":"+G120*(1-G124)*X123","v":0},{"$f":"+G120*(1-G124)*Y123","v":0},{"$f":"+G120*(1-G124)*Z123","v":0},{"$f":"+G120*(1-G124)*AA123","v":0},{"$f":"+G120*(1-G124)*AB123","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H120*H124+H120*(1-H124)*C123","v":0},{"$f":"+H120*(1-H124)*D123","v":0},{"$f":"+H120*(1-H124)*E123","v":0},{"$f":"+H120*(1-H124)*F123","v":0},{"$f":"+H120*(1-H124)*G123","v":0},{"$f":"+H120*(1-H124)*H123","v":0},{"$f":"+H120*(1-H124)*I123","v":0},{"$f":"+H120*(1-H124)*J123","v":0},{"$f":"+H120*(1-H124)*K123","v":0},{"$f":"+H120*(1-H124)*L123","v":0},{"$f":"+H120*(1-H124)*M123","v":0},{"$f":"+H120*(1-H124)*N123","v":0},{"$f":"+H120*(1-H124)*O123","v":0},{"$f":"+H120*(1-H124)*P123","v":0},{"$f":"+H120*(1-H124)*Q123","v":0},{"$f":"+H120*(1-H124)*R123","v":0},{"$f":"+H120*(1-H124)*S123","v":0},{"$f":"+H120*(1-H124)*T123","v":0},{"$f":"+H120*(1-H124)*U123","v":0},{"$f":"+H120*(1-H124)*V123","v":0},{"$f":"+H120*(1-H124)*W123","v":0},{"$f":"+H120*(1-H124)*X123","v":0},{"$f":"+H120*(1-H124)*Y123","v":0},{"$f":"+H120*(1-H124)*Z123","v":0},{"$f":"+H120*(1-H124)*AA123","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I120*I124+I120*(1-I124)*C123","v":0},{"$f":"+I120*(1-I124)*D123","v":0},{"$f":"+I120*(1-I124)*E123","v":0},{"$f":"+I120*(1-I124)*F123","v":0},{"$f":"+I120*(1-I124)*G123","v":0},{"$f":"+I120*(1-I124)*H123","v":0},{"$f":"+I120*(1-I124)*I123","v":0},{"$f":"+I120*(1-I124)*J123","v":0},{"$f":"+I120*(1-I124)*K123","v":0},{"$f":"+I120*(1-I124)*L123","v":0},{"$f":"+I120*(1-I124)*M123","v":0},{"$f":"+I120*(1-I124)*N123","v":0},{"$f":"+I120*(1-I124)*O123","v":0},{"$f":"+I120*(1-I124)*P123","v":0},{"$f":"+I120*(1-I124)*Q123","v":0},{"$f":"+I120*(1-I124)*R123","v":0},{"$f":"+I120*(1-I124)*S123","v":0},{"$f":"+I120*(1-I124)*T123","v":0},{"$f":"+I120*(1-I124)*U123","v":0},{"$f":"+I120*(1-I124)*V123","v":0},{"$f":"+I120*(1-I124)*W123","v":0},{"$f":"+I120*(1-I124)*X123","v":0},{"$f":"+I120*(1-I124)*Y123","v":0},{"$f":"+I120*(1-I124)*Z123","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J120*J124+J120*(1-J124)*C123","v":0},{"$f":"K120*K124+J120*(1-K124)*D123","v":0},{"$f":"L120*L124+J120*(1-L124)*E123","v":0},{"$f":"M120*M124+J120*(1-M124)*F123","v":0},{"$f":"N120*N124+J120*(1-N124)*G123","v":0},{"$f":"O120*O124+J120*(1-O124)*H123","v":0},{"$f":"P120*P124+J120*(1-P124)*I123","v":0},{"$f":"Q120*Q124+J120*(1-Q124)*J123","v":0},{"$f":"R120*R124+J120*(1-R124)*K123","v":0},{"$f":"S120*S124+J120*(1-S124)*L123","v":0},{"$f":"T120*T124+J120*(1-T124)*M123","v":0},{"$f":"U120*U124+J120*(1-U124)*N123","v":0},{"$f":"V120*V124+J120*(1-V124)*O123","v":0},{"$f":"W120*W124+J120*(1-W124)*P123","v":0},{"$f":"X120*X124+J120*(1-X124)*Q123","v":0},{"$f":"Y120*Y124+J120*(1-Y124)*R123","v":0},{"$f":"Z120*Z124+J120*(1-Z124)*S123","v":0},{"$f":"AA120*AA124+J120*(1-AA124)*T123","v":0},{"$f":"AB120*AB124+J120*(1-AB124)*U123","v":0},{"$f":"AC120*AC124+J120*(1-AC124)*V123","v":0},{"$f":"AD120*AD124+J120*(1-AD124)*W123","v":0},{"$f":"AE120*AE124+J120*(1-AE124)*X123","v":0},{"$f":"AF120*AF124+J120*(1-AF124)*Y123","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K120*K124+K120*(1-K124)*C123","v":0},{"$f":"+K120*(1-K124)*D123","v":0},{"$f":"+K120*(1-K124)*E123","v":0},{"$f":"+K120*(1-K124)*F123","v":0},{"$f":"+K120*(1-K124)*G123","v":0},{"$f":"+K120*(1-K124)*H123","v":0},{"$f":"+K120*(1-K124)*I123","v":0},{"$f":"+K120*(1-K124)*J123","v":0},{"$f":"+K120*(1-K124)*K123","v":0},{"$f":"+K120*(1-K124)*L123","v":0},{"$f":"+K120*(1-K124)*M123","v":0},{"$f":"+K120*(1-K124)*N123","v":0},{"$f":"+K120*(1-K124)*O123","v":0},{"$f":"+K120*(1-K124)*P123","v":0},{"$f":"+K120*(1-K124)*Q123","v":0},{"$f":"+K120*(1-K124)*R123","v":0},{"$f":"+K120*(1-K124)*S123","v":0},{"$f":"+K120*(1-K124)*T123","v":0},{"$f":"+K120*(1-K124)*U123","v":0},{"$f":"+K120*(1-K124)*V123","v":0},{"$f":"+K120*(1-K124)*W123","v":0},{"$f":"+K120*(1-K124)*X123","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L120*L124+L120*(1-L124)*C123","v":0},{"$f":"+L120*(1-L124)*D123","v":0},{"$f":"+L120*(1-L124)*E123","v":0},{"$f":"+L120*(1-L124)*F123","v":0},{"$f":"+L120*(1-L124)*G123","v":0},{"$f":"+L120*(1-L124)*H123","v":0},{"$f":"+L120*(1-L124)*I123","v":0},{"$f":"+L120*(1-L124)*J123","v":0},{"$f":"+L120*(1-L124)*K123","v":0},{"$f":"+L120*(1-L124)*L123","v":0},{"$f":"+L120*(1-L124)*M123","v":0},{"$f":"+L120*(1-L124)*N123","v":0},{"$f":"+L120*(1-L124)*O123","v":0},{"$f":"+L120*(1-L124)*P123","v":0},{"$f":"+L120*(1-L124)*Q123","v":0},{"$f":"+L120*(1-L124)*R123","v":0},{"$f":"+L120*(1-L124)*S123","v":0},{"$f":"+L120*(1-L124)*T123","v":0},{"$f":"+L120*(1-L124)*U123","v":0},{"$f":"+L120*(1-L124)*V123","v":0},{"$f":"+L120*(1-L124)*W123","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M120*M124+M120*(1-M124)*C123","v":0},{"$f":"+M120*(1-M124)*D123","v":0},{"$f":"+M120*(1-M124)*E123","v":0},{"$f":"+M120*(1-M124)*F123","v":0},{"$f":"+M120*(1-M124)*G123","v":0},{"$f":"+M120*(1-M124)*H123","v":0},{"$f":"+M120*(1-M124)*I123","v":0},{"$f":"+M120*(1-M124)*J123","v":0},{"$f":"+M120*(1-M124)*K123","v":0},{"$f":"+M120*(1-M124)*L123","v":0},{"$f":"+M120*(1-M124)*M123","v":0},{"$f":"+M120*(1-M124)*N123","v":0},{"$f":"+M120*(1-M124)*O123","v":0},{"$f":"+M120*(1-M124)*P123","v":0},{"$f":"+M120*(1-M124)*Q123","v":0},{"$f":"+M120*(1-M124)*R123","v":0},{"$f":"+M120*(1-M124)*S123","v":0},{"$f":"+M120*(1-M124)*T123","v":0},{"$f":"+M120*(1-M124)*U123","v":0},{"$f":"+M120*(1-M124)*V123","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N120*N124+N120*(1-N124)*C123","v":0},{"$f":"+N120*(1-N124)*D123","v":0},{"$f":"+N120*(1-N124)*E123","v":0},{"$f":"+N120*(1-N124)*F123","v":0},{"$f":"+N120*(1-N124)*G123","v":0},{"$f":"+N120*(1-N124)*H123","v":0},{"$f":"+N120*(1-N124)*I123","v":0},{"$f":"+N120*(1-N124)*J123","v":0},{"$f":"+N120*(1-N124)*K123","v":0},{"$f":"+N120*(1-N124)*L123","v":0},{"$f":"+N120*(1-N124)*M123","v":0},{"$f":"+N120*(1-N124)*N123","v":0},{"$f":"+N120*(1-N124)*O123","v":0},{"$f":"+N120*(1-N124)*P123","v":0},{"$f":"+N120*(1-N124)*Q123","v":0},{"$f":"+N120*(1-N124)*R123","v":0},{"$f":"+N120*(1-N124)*S123","v":0},{"$f":"+N120*(1-N124)*T123","v":0},{"$f":"+N120*(1-N124)*U123","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O120*O124+O120*(1-O124)*C123","v":0},{"$f":"+O120*(1-O124)*D123","v":0},{"$f":"+O120*(1-O124)*E123","v":0},{"$f":"+O120*(1-O124)*F123","v":0},{"$f":"+O120*(1-O124)*G123","v":0},{"$f":"+O120*(1-O124)*H123","v":0},{"$f":"+O120*(1-O124)*I123","v":0},{"$f":"+O120*(1-O124)*J123","v":0},{"$f":"+O120*(1-O124)*K123","v":0},{"$f":"+O120*(1-O124)*L123","v":0},{"$f":"+O120*(1-O124)*M123","v":0},{"$f":"+O120*(1-O124)*N123","v":0},{"$f":"+O120*(1-O124)*O123","v":0},{"$f":"+O120*(1-O124)*P123","v":0},{"$f":"+O120*(1-O124)*Q123","v":0},{"$f":"+O120*(1-O124)*R123","v":0},{"$f":"+O120*(1-O124)*S123","v":0},{"$f":"+O120*(1-O124)*T123","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P120*P124+P120*(1-P124)*C123","v":0},{"$f":"+P120*(1-P124)*D123","v":0},{"$f":"+P120*(1-P124)*E123","v":0},{"$f":"+P120*(1-P124)*F123","v":0},{"$f":"+P120*(1-P124)*G123","v":0},{"$f":"+P120*(1-P124)*H123","v":0},{"$f":"+P120*(1-P124)*I123","v":0},{"$f":"+P120*(1-P124)*J123","v":0},{"$f":"+P120*(1-P124)*K123","v":0},{"$f":"+P120*(1-P124)*L123","v":0},{"$f":"+P120*(1-P124)*M123","v":0},{"$f":"+P120*(1-P124)*N123","v":0},{"$f":"+P120*(1-P124)*O123","v":0},{"$f":"+P120*(1-P124)*P123","v":0},{"$f":"+P120*(1-P124)*Q123","v":0},{"$f":"+P120*(1-P124)*R123","v":0},{"$f":"+P120*(1-P124)*S123","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q120*Q124+Q120*(1-Q124)*C123","v":0},{"$f":"Q120*(1-Q124)*D123","v":0},{"$f":"Q120*(1-Q124)*E123","v":0},{"$f":"Q120*(1-Q124)*F123","v":0},{"$f":"Q120*(1-Q124)*G123","v":0},{"$f":"Q120*(1-Q124)*H123","v":0},{"$f":"Q120*(1-Q124)*I123","v":0},{"$f":"Q120*(1-Q124)*J123","v":0},{"$f":"Q120*(1-Q124)*K123","v":0},{"$f":"Q120*(1-Q124)*L123","v":0},{"$f":"Q120*(1-Q124)*M123","v":0},{"$f":"Q120*(1-Q124)*N123","v":0},{"$f":"Q120*(1-Q124)*O123","v":0},{"$f":"Q120*(1-Q124)*P123","v":0},{"$f":"Q120*(1-Q124)*Q123","v":0},{"$f":"Q120*(1-Q124)*R123","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R120*R124+R120*(1-R124)*C123","v":0},{"$f":"R120*(1-R124)*D123","v":0},{"$f":"R120*(1-R124)*E123","v":0},{"$f":"R120*(1-R124)*F123","v":0},{"$f":"R120*(1-R124)*G123","v":0},{"$f":"R120*(1-R124)*H123","v":0},{"$f":"R120*(1-R124)*I123","v":0},{"$f":"R120*(1-R124)*J123","v":0},{"$f":"R120*(1-R124)*K123","v":0},{"$f":"R120*(1-R124)*L123","v":0},{"$f":"R120*(1-R124)*M123","v":0},{"$f":"R120*(1-R124)*N123","v":0},{"$f":"R120*(1-R124)*O123","v":0},{"$f":"R120*(1-R124)*P123","v":0},{"$f":"R120*(1-R124)*Q123","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S120*S124+S120*(1-S124)*C123","v":0},{"$f":"+S120*(1-S124)*D123","v":0},{"$f":"+S120*(1-S124)*E123","v":0},{"$f":"+S120*(1-S124)*F123","v":0},{"$f":"+S120*(1-S124)*G123","v":0},{"$f":"+S120*(1-S124)*H123","v":0},{"$f":"+S120*(1-S124)*I123","v":0},{"$f":"+S120*(1-S124)*J123","v":0},{"$f":"+S120*(1-S124)*K123","v":0},{"$f":"+S120*(1-S124)*L123","v":0},{"$f":"+S120*(1-S124)*M123","v":0},{"$f":"+S120*(1-S124)*N123","v":0},{"$f":"+S120*(1-S124)*O123","v":0},{"$f":"+S120*(1-S124)*P123","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T120*T124+T120*(1-T124)*C123","v":0},{"$f":"+T120*(1-T124)*D123","v":0},{"$f":"+T120*(1-T124)*E123","v":0},{"$f":"+T120*(1-T124)*F123","v":0},{"$f":"+T120*(1-T124)*G123","v":0},{"$f":"+T120*(1-T124)*H123","v":0},{"$f":"+T120*(1-T124)*I123","v":0},{"$f":"+T120*(1-T124)*J123","v":0},{"$f":"+T120*(1-T124)*K123","v":0},{"$f":"+T120*(1-T124)*L123","v":0},{"$f":"+T120*(1-T124)*M123","v":0},{"$f":"+T120*(1-T124)*N123","v":0},{"$f":"+T120*(1-T124)*O123","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U120*U124+U120*(1-U124)*C123","v":0},{"$f":"+U120*(1-U124)*D123","v":0},{"$f":"+U120*(1-U124)*E123","v":0},{"$f":"+U120*(1-U124)*F123","v":0},{"$f":"+U120*(1-U124)*G123","v":0},{"$f":"+U120*(1-U124)*H123","v":0},{"$f":"+U120*(1-U124)*I123","v":0},{"$f":"+U120*(1-U124)*J123","v":0},{"$f":"+U120*(1-U124)*K123","v":0},{"$f":"+U120*(1-U124)*L123","v":0},{"$f":"+U120*(1-U124)*M123","v":0},{"$f":"+U120*(1-U124)*N123","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V120*V124+V120*(1-V124)*C123","v":0},{"$f":"+V120*(1-V124)*D123","v":0},{"$f":"+V120*(1-V124)*E123","v":0},{"$f":"+V120*(1-V124)*F123","v":0},{"$f":"+V120*(1-V124)*G123","v":0},{"$f":"+V120*(1-V124)*H123","v":0},{"$f":"+V120*(1-V124)*I123","v":0},{"$f":"+V120*(1-V124)*J123","v":0},{"$f":"+V120*(1-V124)*K123","v":0},{"$f":"+V120*(1-V124)*L123","v":0},{"$f":"+V120*(1-V124)*M123","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W120*W124+W120*(1-W124)*C123","v":0},{"$f":"+W120*(1-W124)*D123","v":0},{"$f":"+W120*(1-W124)*E123","v":0},{"$f":"+W120*(1-W124)*F123","v":0},{"$f":"+W120*(1-W124)*G123","v":0},{"$f":"+W120*(1-W124)*H123","v":0},{"$f":"+W120*(1-W124)*I123","v":0},{"$f":"+W120*(1-W124)*J123","v":0},{"$f":"+W120*(1-W124)*K123","v":0},{"$f":"+W120*(1-W124)*L123","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X120*X124+X120*(1-X124)*C123","v":0},{"$f":"+X120*(1-X124)*D123","v":0},{"$f":"+X120*(1-X124)*E123","v":0},{"$f":"+X120*(1-X124)*F123","v":0},{"$f":"+X120*(1-X124)*G123","v":0},{"$f":"+X120*(1-X124)*H123","v":0},{"$f":"+X120*(1-X124)*I123","v":0},{"$f":"+X120*(1-X124)*J123","v":0},{"$f":"+X120*(1-X124)*K123","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y120*Y124+Y120*(1-Y124)*C123","v":0},{"$f":"+Y120*(1-Y124)*D123","v":0},{"$f":"+Y120*(1-Y124)*E123","v":0},{"$f":"+Y120*(1-Y124)*F123","v":0},{"$f":"+Y120*(1-Y124)*G123","v":0},{"$f":"+Y120*(1-Y124)*H123","v":0},{"$f":"+Y120*(1-Y124)*I123","v":0},{"$f":"+Y120*(1-Y124)*J123","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z120*Z124+Z120*(1-Z124)*C123","v":0},{"$f":"+Z120*(1-Z124)*D123","v":0},{"$f":"+Z120*(1-Z124)*E123","v":0},{"$f":"+Z120*(1-Z124)*F123","v":0},{"$f":"+Z120*(1-Z124)*G123","v":0},{"$f":"+Z120*(1-Z124)*H123","v":0},{"$f":"+Z120*(1-Z124)*I123","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA120*AA124+AA120*(1-AA124)*C123","v":0},{"$f":"+AA120*(1-AA124)*D123","v":0},{"$f":"+AA120*(1-AA124)*E123","v":0},{"$f":"+AA120*(1-AA124)*F123","v":0},{"$f":"+AA120*(1-AA124)*G123","v":0},{"$f":"+AA120*(1-AA124)*H123","v":0},0,0]
[2047,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB120*AB124+AB120*(1-AB124)*C123","v":0},{"$f":"+AB120*(1-AB124)*D123","v":0},{"$f":"+AB120*(1-AB124)*E123","v":0},{"$f":"+AB120*(1-AB124)*F123","v":0},{"$f":"+AB120*(1-AB124)*G123","v":0},{"$f":"SUM(C150:AF150)","v":0},0]
[2048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC120*AC124+AC120*(1-AC124)*C123","v":0},{"$f":"+AC120*(1-AC124)*D123","v":0},{"$f":"+AC120*(1-AC124)*E123","v":0},{"$f":"+AC120*(1-AC124)*F123","v":0},0,0]
[2049,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD120*AD124+AD120*(1-AD124)*C123","v":0},{"$f":"+AD120*(1-AD124)*D123","v":0},{"$f":"+AD120*(1-AD124)*E123","v":0},0,0]
[2050,0,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,null,null,{"$f":"AE120*AE124+AE120*(1-AE124)*C123","v":0},{"$f":"+AE120*(1-AE124)*D123","v":0},0,0]
[2051,0,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,null,null,null,{"$f":"AF120*AF124+AF120*(1-AF124)*C123","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A119","v":"Total Depreciation - LEED Design Costs"},{"$f":"SUM(B125:B154)","v":1550095.5124418859},{"$f":"SUM(C125:C154)","v":0},{"$f":"SUM(D125:D154)","v":0},0,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,39746.038780561175,1073143.0470751517,476952.46536673419]
[]
[{"$f":"+Book!A149","v":"Capital Plug"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$10=\"y\",Book!C150*(1-C$446),Book!C150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!D150*(1-D$446),Book!D150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!E150*(1-E$446),Book!E150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!F150*(1-F$446),Book!F150)","v":5435990.2360561565},{"$f":"IF(Capex!$F$10=\"y\",Book!G150*(1-G$446),Book!G150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!H150*(1-H$446),Book!H150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!I150*(1-I$446),Book!I150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!J150*(1-J$446),Book!J150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!K150*(1-K$446),Book!K150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!L150*(1-L$446),Book!L150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!M150*(1-M$446),Book!M150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!N150*(1-N$446),Book!N150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!O150*(1-O$446),Book!O150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!P150*(1-P$446),Book!P150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!Q150*(1-Q$446),Book!Q150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!R150*(1-R$446),Book!R150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!S150*(1-S$446),Book!S150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!T150*(1-T$446),Book!T150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!U150*(1-U$446),Book!U150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!V150*(1-V$446),Book!V150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!W150*(1-W$446),Book!W150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!X150*(1-X$446),Book!X150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!Y150*(1-Y$446),Book!Y150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!Z150*(1-Z$446),Book!Z150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!AA150*(1-AA$446),Book!AA150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!AB150*(1-AB$446),Book!AB150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!AC150*(1-AC$446),Book!AC150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!AD150*(1-AD$446),Book!AD150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!AE150*(1-AE$446),Book!AE150)","v":0},{"$f":"IF(Capex!$F$10=\"y\",Book!AF150*(1-AF$446),Book!AF150)","v":0}]
["Cumulative",null,{"$f":"+C158","v":0},{"$f":"+D158+C159","v":0},0,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565,5435990.2360561565]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$10","v":39},{"$f":"SUMIF($B$459:$I$459,$B161,$B$460:$I$460)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$461:$I$461)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$462:$I$462)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$463:$I$463)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$464:$I$464)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$465:$I$465)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$466:$I$466)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$467:$I$467)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$468:$I$468)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$469:$I$469)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$470:$I$470)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$471:$I$471)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$472:$I$472)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$473:$I$473)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$474:$I$474)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$475:$I$475)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$476:$I$476)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$477:$I$477)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$478:$I$478)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$479:$I$479)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$480:$I$480)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$481:$I$481)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$482:$I$482)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$483:$I$483)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B161,$B$484:$I$484)","v":2.564102564102564E-2},2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE162,IF($B161=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A49","v":2022},{"$f":"SUMIF($C$2:$AF$2,A163,$C$158:$AF$158)","v":0},{"$f":"C158*C162+C158*(1-C162)*C161","v":0},{"$f":"C158*(1-C162)*D161","v":0},{"$f":"C158*(1-C162)*E161","v":0},{"$f":"C158*(1-C162)*F161","v":0},{"$f":"C158*(1-C162)*G161","v":0},{"$f":"C158*(1-C162)*H161","v":0},{"$f":"C158*(1-C162)*I161","v":0},{"$f":"C158*(1-C162)*J161","v":0},{"$f":"C158*(1-C162)*K161","v":0},{"$f":"C158*(1-C162)*L161","v":0},{"$f":"C158*(1-C162)*M161","v":0},{"$f":"C158*(1-C162)*N161","v":0},{"$f":"C158*(1-C162)*O161","v":0},{"$f":"C158*(1-C162)*P161","v":0},{"$f":"C158*(1-C162)*Q161","v":0},{"$f":"C158*(1-C162)*R161","v":0},{"$f":"C158*(1-C162)*S161","v":0},{"$f":"C158*(1-C162)*T161","v":0},{"$f":"C158*(1-C162)*U161","v":0},{"$f":"C158*(1-C162)*V161","v":0},{"$f":"C158*(1-C162)*W161","v":0},{"$f":"C158*(1-C162)*X161","v":0},{"$f":"C158*(1-C162)*Y161","v":0},{"$f":"C158*(1-C162)*Z161","v":0},{"$f":"C158*(1-C162)*AA161","v":0},{"$f":"C158*(1-C162)*AB161","v":0},{"$f":"C158*(1-C162)*AC161","v":0},{"$f":"C158*(1-C162)*AD161","v":0},{"$f":"C158*(1-C162)*AE161","v":0},{"$f":"C158*(1-C162)*AF161","v":0},{"$f":"SUM(C163:AF163)","v":0},{"$f":"+B163-AG163","v":0}]
[{"$f":"+A163+1","v":2023},{"$f":"SUMIF($C$2:$AF$2,A164,$C$158:$AF$158)","v":0},null,{"$f":"D158*D162+D158*(1-D162)*C161","v":0},{"$f":"+D158*(1-D162)*D161","v":0},{"$f":"+D158*(1-D162)*E161","v":0},{"$f":"+D158*(1-D162)*F161","v":0},{"$f":"+D158*(1-D162)*G161","v":0},{"$f":"+D158*(1-D162)*H161","v":0},{"$f":"+D158*(1-D162)*I161","v":0},{"$f":"+D158*(1-D162)*J161","v":0},{"$f":"+D158*(1-D162)*K161","v":0},{"$f":"+D158*(1-D162)*L161","v":0},{"$f":"+D158*(1-D162)*M161","v":0},{"$f":"+D158*(1-D162)*N161","v":0},{"$f":"+D158*(1-D162)*O161","v":0},{"$f":"+D158*(1-D162)*P161","v":0},{"$f":"+D158*(1-D162)*Q161","v":0},{"$f":"+D158*(1-D162)*R161","v":0},{"$f":"+D158*(1-D162)*S161","v":0},{"$f":"+D158*(1-D162)*T161","v":0},{"$f":"+D158*(1-D162)*U161","v":0},{"$f":"+D158*(1-D162)*V161","v":0},{"$f":"+D158*(1-D162)*W161","v":0},{"$f":"+D158*(1-D162)*X161","v":0},{"$f":"+D158*(1-D162)*Y161","v":0},{"$f":"+D158*(1-D162)*Z161","v":0},{"$f":"+D158*(1-D162)*AA161","v":0},{"$f":"+D158*(1-D162)*AB161","v":0},{"$f":"+D158*(1-D162)*AC161","v":0},{"$f":"+D158*(1-D162)*AD161","v":0},{"$f":"+D158*(1-D162)*AE161","v":0},0,{"$f":"+B164-AG164","v":0}]
[{"$f":"+A164+1","v":2024},0,null,null,{"$f":"E158*E162+E158*(1-E162)*C161","v":0},{"$f":"+E158*(1-E162)*D161","v":0},{"$f":"+E158*(1-E162)*E161","v":0},{"$f":"+E158*(1-E162)*F161","v":0},{"$f":"+E158*(1-E162)*G161","v":0},{"$f":"+E158*(1-E162)*H161","v":0},{"$f":"+E158*(1-E162)*I161","v":0},{"$f":"+E158*(1-E162)*J161","v":0},{"$f":"+E158*(1-E162)*K161","v":0},{"$f":"+E158*(1-E162)*L161","v":0},{"$f":"+E158*(1-E162)*M161","v":0},{"$f":"+E158*(1-E162)*N161","v":0},{"$f":"+E158*(1-E162)*O161","v":0},{"$f":"+E158*(1-E162)*P161","v":0},{"$f":"+E158*(1-E162)*Q161","v":0},{"$f":"+E158*(1-E162)*R161","v":0},{"$f":"+E158*(1-E162)*S161","v":0},{"$f":"+E158*(1-E162)*T161","v":0},{"$f":"+E158*(1-E162)*U161","v":0},{"$f":"+E158*(1-E162)*V161","v":0},{"$f":"+E158*(1-E162)*W161","v":0},{"$f":"+E158*(1-E162)*X161","v":0},{"$f":"+E158*(1-E162)*Y161","v":0},{"$f":"+E158*(1-E162)*Z161","v":0},{"$f":"+E158*(1-E162)*AA161","v":0},{"$f":"+E158*(1-E162)*AB161","v":0},{"$f":"+E158*(1-E162)*AC161","v":0},{"$f":"+E158*(1-E162)*AD161","v":0},0,0]
[2025,5435990.2360561565,null,null,null,{"$f":"F158*F162+F158*(1-F162)*C161","v":139384.36502708093},{"$f":"+F158*(1-F162)*D161","v":139384.36502708093},{"$f":"+F158*(1-F162)*E161","v":139384.36502708093},{"$f":"+F158*(1-F162)*F161","v":139384.36502708093},{"$f":"+F158*(1-F162)*G161","v":139384.36502708093},{"$f":"+F158*(1-F162)*H161","v":139384.36502708093},{"$f":"+F158*(1-F162)*I161","v":139384.36502708093},{"$f":"+F158*(1-F162)*J161","v":139384.36502708093},{"$f":"+F158*(1-F162)*K161","v":139384.36502708093},{"$f":"+F158*(1-F162)*L161","v":139384.36502708093},{"$f":"+F158*(1-F162)*M161","v":139384.36502708093},{"$f":"+F158*(1-F162)*N161","v":139384.36502708093},{"$f":"+F158*(1-F162)*O161","v":139384.36502708093},{"$f":"+F158*(1-F162)*P161","v":139384.36502708093},{"$f":"+F158*(1-F162)*Q161","v":139384.36502708093},{"$f":"+F158*(1-F162)*R161","v":139384.36502708093},{"$f":"+F158*(1-F162)*S161","v":139384.36502708093},{"$f":"+F158*(1-F162)*T161","v":139384.36502708093},{"$f":"+F158*(1-F162)*U161","v":139384.36502708093},{"$f":"+F158*(1-F162)*V161","v":139384.36502708093},{"$f":"+F158*(1-F162)*W161","v":139384.36502708093},{"$f":"+F158*(1-F162)*X161","v":139384.36502708093},{"$f":"+F158*(1-F162)*Y161","v":139384.36502708093},{"$f":"+F158*(1-F162)*Z161","v":139384.36502708093},{"$f":"+F158*(1-F162)*AA161","v":139384.36502708093},{"$f":"+F158*(1-F162)*AB161","v":139384.36502708093},{"$f":"+F158*(1-F162)*AC161","v":139384.36502708093},3763377.8557311837,1672612.3803249728]
[2026,0,null,null,null,null,{"$f":"G158*G162+G158*(1-G162)*C161","v":0},{"$f":"+G158*(1-G162)*D161","v":0},{"$f":"+G158*(1-G162)*E161","v":0},{"$f":"+G158*(1-G162)*F161","v":0},{"$f":"+G158*(1-G162)*G161","v":0},{"$f":"+G158*(1-G162)*H161","v":0},{"$f":"+G158*(1-G162)*I161","v":0},{"$f":"+G158*(1-G162)*J161","v":0},{"$f":"+G158*(1-G162)*K161","v":0},{"$f":"+G158*(1-G162)*L161","v":0},{"$f":"+G158*(1-G162)*M161","v":0},{"$f":"+G158*(1-G162)*N161","v":0},{"$f":"+G158*(1-G162)*O161","v":0},{"$f":"+G158*(1-G162)*P161","v":0},{"$f":"+G158*(1-G162)*Q161","v":0},{"$f":"+G158*(1-G162)*R161","v":0},{"$f":"+G158*(1-G162)*S161","v":0},{"$f":"+G158*(1-G162)*T161","v":0},{"$f":"+G158*(1-G162)*U161","v":0},{"$f":"+G158*(1-G162)*V161","v":0},{"$f":"+G158*(1-G162)*W161","v":0},{"$f":"+G158*(1-G162)*X161","v":0},{"$f":"+G158*(1-G162)*Y161","v":0},{"$f":"+G158*(1-G162)*Z161","v":0},{"$f":"+G158*(1-G162)*AA161","v":0},{"$f":"+G158*(1-G162)*AB161","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H158*H162+H158*(1-H162)*C161","v":0},{"$f":"+H158*(1-H162)*D161","v":0},{"$f":"+H158*(1-H162)*E161","v":0},{"$f":"+H158*(1-H162)*F161","v":0},{"$f":"+H158*(1-H162)*G161","v":0},{"$f":"+H158*(1-H162)*H161","v":0},{"$f":"+H158*(1-H162)*I161","v":0},{"$f":"+H158*(1-H162)*J161","v":0},{"$f":"+H158*(1-H162)*K161","v":0},{"$f":"+H158*(1-H162)*L161","v":0},{"$f":"+H158*(1-H162)*M161","v":0},{"$f":"+H158*(1-H162)*N161","v":0},{"$f":"+H158*(1-H162)*O161","v":0},{"$f":"+H158*(1-H162)*P161","v":0},{"$f":"+H158*(1-H162)*Q161","v":0},{"$f":"+H158*(1-H162)*R161","v":0},{"$f":"+H158*(1-H162)*S161","v":0},{"$f":"+H158*(1-H162)*T161","v":0},{"$f":"+H158*(1-H162)*U161","v":0},{"$f":"+H158*(1-H162)*V161","v":0},{"$f":"+H158*(1-H162)*W161","v":0},{"$f":"+H158*(1-H162)*X161","v":0},{"$f":"+H158*(1-H162)*Y161","v":0},{"$f":"+H158*(1-H162)*Z161","v":0},{"$f":"+H158*(1-H162)*AA161","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I158*I162+I158*(1-I162)*C161","v":0},{"$f":"+I158*(1-I162)*D161","v":0},{"$f":"+I158*(1-I162)*E161","v":0},{"$f":"+I158*(1-I162)*F161","v":0},{"$f":"+I158*(1-I162)*G161","v":0},{"$f":"+I158*(1-I162)*H161","v":0},{"$f":"+I158*(1-I162)*I161","v":0},{"$f":"+I158*(1-I162)*J161","v":0},{"$f":"+I158*(1-I162)*K161","v":0},{"$f":"+I158*(1-I162)*L161","v":0},{"$f":"+I158*(1-I162)*M161","v":0},{"$f":"+I158*(1-I162)*N161","v":0},{"$f":"+I158*(1-I162)*O161","v":0},{"$f":"+I158*(1-I162)*P161","v":0},{"$f":"+I158*(1-I162)*Q161","v":0},{"$f":"+I158*(1-I162)*R161","v":0},{"$f":"+I158*(1-I162)*S161","v":0},{"$f":"+I158*(1-I162)*T161","v":0},{"$f":"+I158*(1-I162)*U161","v":0},{"$f":"+I158*(1-I162)*V161","v":0},{"$f":"+I158*(1-I162)*W161","v":0},{"$f":"+I158*(1-I162)*X161","v":0},{"$f":"+I158*(1-I162)*Y161","v":0},{"$f":"+I158*(1-I162)*Z161","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J158*J162+J158*(1-J162)*C161","v":0},{"$f":"K158*K162+J158*(1-K162)*D161","v":0},{"$f":"L158*L162+J158*(1-L162)*E161","v":0},{"$f":"M158*M162+J158*(1-M162)*F161","v":0},{"$f":"N158*N162+J158*(1-N162)*G161","v":0},{"$f":"O158*O162+J158*(1-O162)*H161","v":0},{"$f":"P158*P162+J158*(1-P162)*I161","v":0},{"$f":"Q158*Q162+J158*(1-Q162)*J161","v":0},{"$f":"R158*R162+J158*(1-R162)*K161","v":0},{"$f":"S158*S162+J158*(1-S162)*L161","v":0},{"$f":"T158*T162+J158*(1-T162)*M161","v":0},{"$f":"U158*U162+J158*(1-U162)*N161","v":0},{"$f":"V158*V162+J158*(1-V162)*O161","v":0},{"$f":"W158*W162+J158*(1-W162)*P161","v":0},{"$f":"X158*X162+J158*(1-X162)*Q161","v":0},{"$f":"Y158*Y162+J158*(1-Y162)*R161","v":0},{"$f":"Z158*Z162+J158*(1-Z162)*S161","v":0},{"$f":"AA158*AA162+J158*(1-AA162)*T161","v":0},{"$f":"AB158*AB162+J158*(1-AB162)*U161","v":0},{"$f":"AC158*AC162+J158*(1-AC162)*V161","v":0},{"$f":"AD158*AD162+J158*(1-AD162)*W161","v":0},{"$f":"AE158*AE162+J158*(1-AE162)*X161","v":0},{"$f":"AF158*AF162+J158*(1-AF162)*Y161","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K158*K162+K158*(1-K162)*C161","v":0},{"$f":"+K158*(1-K162)*D161","v":0},{"$f":"+K158*(1-K162)*E161","v":0},{"$f":"+K158*(1-K162)*F161","v":0},{"$f":"+K158*(1-K162)*G161","v":0},{"$f":"+K158*(1-K162)*H161","v":0},{"$f":"+K158*(1-K162)*I161","v":0},{"$f":"+K158*(1-K162)*J161","v":0},{"$f":"+K158*(1-K162)*K161","v":0},{"$f":"+K158*(1-K162)*L161","v":0},{"$f":"+K158*(1-K162)*M161","v":0},{"$f":"+K158*(1-K162)*N161","v":0},{"$f":"+K158*(1-K162)*O161","v":0},{"$f":"+K158*(1-K162)*P161","v":0},{"$f":"+K158*(1-K162)*Q161","v":0},{"$f":"+K158*(1-K162)*R161","v":0},{"$f":"+K158*(1-K162)*S161","v":0},{"$f":"+K158*(1-K162)*T161","v":0},{"$f":"+K158*(1-K162)*U161","v":0},{"$f":"+K158*(1-K162)*V161","v":0},{"$f":"+K158*(1-K162)*W161","v":0},{"$f":"+K158*(1-K162)*X161","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L158*L162+L158*(1-L162)*C161","v":0},{"$f":"+L158*(1-L162)*D161","v":0},{"$f":"+L158*(1-L162)*E161","v":0},{"$f":"+L158*(1-L162)*F161","v":0},{"$f":"+L158*(1-L162)*G161","v":0},{"$f":"+L158*(1-L162)*H161","v":0},{"$f":"+L158*(1-L162)*I161","v":0},{"$f":"+L158*(1-L162)*J161","v":0},{"$f":"+L158*(1-L162)*K161","v":0},{"$f":"+L158*(1-L162)*L161","v":0},{"$f":"+L158*(1-L162)*M161","v":0},{"$f":"+L158*(1-L162)*N161","v":0},{"$f":"+L158*(1-L162)*O161","v":0},{"$f":"+L158*(1-L162)*P161","v":0},{"$f":"+L158*(1-L162)*Q161","v":0},{"$f":"+L158*(1-L162)*R161","v":0},{"$f":"+L158*(1-L162)*S161","v":0},{"$f":"+L158*(1-L162)*T161","v":0},{"$f":"+L158*(1-L162)*U161","v":0},{"$f":"+L158*(1-L162)*V161","v":0},{"$f":"+L158*(1-L162)*W161","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M158*M162+M158*(1-M162)*C161","v":0},{"$f":"+M158*(1-M162)*D161","v":0},{"$f":"+M158*(1-M162)*E161","v":0},{"$f":"+M158*(1-M162)*F161","v":0},{"$f":"+M158*(1-M162)*G161","v":0},{"$f":"+M158*(1-M162)*H161","v":0},{"$f":"+M158*(1-M162)*I161","v":0},{"$f":"+M158*(1-M162)*J161","v":0},{"$f":"+M158*(1-M162)*K161","v":0},{"$f":"+M158*(1-M162)*L161","v":0},{"$f":"+M158*(1-M162)*M161","v":0},{"$f":"+M158*(1-M162)*N161","v":0},{"$f":"+M158*(1-M162)*O161","v":0},{"$f":"+M158*(1-M162)*P161","v":0},{"$f":"+M158*(1-M162)*Q161","v":0},{"$f":"+M158*(1-M162)*R161","v":0},{"$f":"+M158*(1-M162)*S161","v":0},{"$f":"+M158*(1-M162)*T161","v":0},{"$f":"+M158*(1-M162)*U161","v":0},{"$f":"+M158*(1-M162)*V161","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N158*N162+N158*(1-N162)*C161","v":0},{"$f":"+N158*(1-N162)*D161","v":0},{"$f":"+N158*(1-N162)*E161","v":0},{"$f":"+N158*(1-N162)*F161","v":0},{"$f":"+N158*(1-N162)*G161","v":0},{"$f":"+N158*(1-N162)*H161","v":0},{"$f":"+N158*(1-N162)*I161","v":0},{"$f":"+N158*(1-N162)*J161","v":0},{"$f":"+N158*(1-N162)*K161","v":0},{"$f":"+N158*(1-N162)*L161","v":0},{"$f":"+N158*(1-N162)*M161","v":0},{"$f":"+N158*(1-N162)*N161","v":0},{"$f":"+N158*(1-N162)*O161","v":0},{"$f":"+N158*(1-N162)*P161","v":0},{"$f":"+N158*(1-N162)*Q161","v":0},{"$f":"+N158*(1-N162)*R161","v":0},{"$f":"+N158*(1-N162)*S161","v":0},{"$f":"+N158*(1-N162)*T161","v":0},{"$f":"+N158*(1-N162)*U161","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O158*O162+O158*(1-O162)*C161","v":0},{"$f":"+O158*(1-O162)*D161","v":0},{"$f":"+O158*(1-O162)*E161","v":0},{"$f":"+O158*(1-O162)*F161","v":0},{"$f":"+O158*(1-O162)*G161","v":0},{"$f":"+O158*(1-O162)*H161","v":0},{"$f":"+O158*(1-O162)*I161","v":0},{"$f":"+O158*(1-O162)*J161","v":0},{"$f":"+O158*(1-O162)*K161","v":0},{"$f":"+O158*(1-O162)*L161","v":0},{"$f":"+O158*(1-O162)*M161","v":0},{"$f":"+O158*(1-O162)*N161","v":0},{"$f":"+O158*(1-O162)*O161","v":0},{"$f":"+O158*(1-O162)*P161","v":0},{"$f":"+O158*(1-O162)*Q161","v":0},{"$f":"+O158*(1-O162)*R161","v":0},{"$f":"+O158*(1-O162)*S161","v":0},{"$f":"+O158*(1-O162)*T161","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P158*P162+P158*(1-P162)*C161","v":0},{"$f":"+P158*(1-P162)*D161","v":0},{"$f":"+P158*(1-P162)*E161","v":0},{"$f":"+P158*(1-P162)*F161","v":0},{"$f":"+P158*(1-P162)*G161","v":0},{"$f":"+P158*(1-P162)*H161","v":0},{"$f":"+P158*(1-P162)*I161","v":0},{"$f":"+P158*(1-P162)*J161","v":0},{"$f":"+P158*(1-P162)*K161","v":0},{"$f":"+P158*(1-P162)*L161","v":0},{"$f":"+P158*(1-P162)*M161","v":0},{"$f":"+P158*(1-P162)*N161","v":0},{"$f":"+P158*(1-P162)*O161","v":0},{"$f":"+P158*(1-P162)*P161","v":0},{"$f":"+P158*(1-P162)*Q161","v":0},{"$f":"+P158*(1-P162)*R161","v":0},{"$f":"+P158*(1-P162)*S161","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q158*Q162+Q158*(1-Q162)*C161","v":0},{"$f":"Q158*(1-Q162)*D161","v":0},{"$f":"Q158*(1-Q162)*E161","v":0},{"$f":"Q158*(1-Q162)*F161","v":0},{"$f":"Q158*(1-Q162)*G161","v":0},{"$f":"Q158*(1-Q162)*H161","v":0},{"$f":"Q158*(1-Q162)*I161","v":0},{"$f":"Q158*(1-Q162)*J161","v":0},{"$f":"Q158*(1-Q162)*K161","v":0},{"$f":"Q158*(1-Q162)*L161","v":0},{"$f":"Q158*(1-Q162)*M161","v":0},{"$f":"Q158*(1-Q162)*N161","v":0},{"$f":"Q158*(1-Q162)*O161","v":0},{"$f":"Q158*(1-Q162)*P161","v":0},{"$f":"Q158*(1-Q162)*Q161","v":0},{"$f":"Q158*(1-Q162)*R161","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R158*R162+R158*(1-R162)*C161","v":0},{"$f":"R158*(1-R162)*D161","v":0},{"$f":"R158*(1-R162)*E161","v":0},{"$f":"R158*(1-R162)*F161","v":0},{"$f":"R158*(1-R162)*G161","v":0},{"$f":"R158*(1-R162)*H161","v":0},{"$f":"R158*(1-R162)*I161","v":0},{"$f":"R158*(1-R162)*J161","v":0},{"$f":"R158*(1-R162)*K161","v":0},{"$f":"R158*(1-R162)*L161","v":0},{"$f":"R158*(1-R162)*M161","v":0},{"$f":"R158*(1-R162)*N161","v":0},{"$f":"R158*(1-R162)*O161","v":0},{"$f":"R158*(1-R162)*P161","v":0},{"$f":"R158*(1-R162)*Q161","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S158*S162+S158*(1-S162)*C161","v":0},{"$f":"+S158*(1-S162)*D161","v":0},{"$f":"+S158*(1-S162)*E161","v":0},{"$f":"+S158*(1-S162)*F161","v":0},{"$f":"+S158*(1-S162)*G161","v":0},{"$f":"+S158*(1-S162)*H161","v":0},{"$f":"+S158*(1-S162)*I161","v":0},{"$f":"+S158*(1-S162)*J161","v":0},{"$f":"+S158*(1-S162)*K161","v":0},{"$f":"+S158*(1-S162)*L161","v":0},{"$f":"+S158*(1-S162)*M161","v":0},{"$f":"+S158*(1-S162)*N161","v":0},{"$f":"+S158*(1-S162)*O161","v":0},{"$f":"+S158*(1-S162)*P161","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T158*T162+T158*(1-T162)*C161","v":0},{"$f":"+T158*(1-T162)*D161","v":0},{"$f":"+T158*(1-T162)*E161","v":0},{"$f":"+T158*(1-T162)*F161","v":0},{"$f":"+T158*(1-T162)*G161","v":0},{"$f":"+T158*(1-T162)*H161","v":0},{"$f":"+T158*(1-T162)*I161","v":0},{"$f":"+T158*(1-T162)*J161","v":0},{"$f":"+T158*(1-T162)*K161","v":0},{"$f":"+T158*(1-T162)*L161","v":0},{"$f":"+T158*(1-T162)*M161","v":0},{"$f":"+T158*(1-T162)*N161","v":0},{"$f":"+T158*(1-T162)*O161","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U158*U162+U158*(1-U162)*C161","v":0},{"$f":"+U158*(1-U162)*D161","v":0},{"$f":"+U158*(1-U162)*E161","v":0},{"$f":"+U158*(1-U162)*F161","v":0},{"$f":"+U158*(1-U162)*G161","v":0},{"$f":"+U158*(1-U162)*H161","v":0},{"$f":"+U158*(1-U162)*I161","v":0},{"$f":"+U158*(1-U162)*J161","v":0},{"$f":"+U158*(1-U162)*K161","v":0},{"$f":"+U158*(1-U162)*L161","v":0},{"$f":"+U158*(1-U162)*M161","v":0},{"$f":"+U158*(1-U162)*N161","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V158*V162+V158*(1-V162)*C161","v":0},{"$f":"+V158*(1-V162)*D161","v":0},{"$f":"+V158*(1-V162)*E161","v":0},{"$f":"+V158*(1-V162)*F161","v":0},{"$f":"+V158*(1-V162)*G161","v":0},{"$f":"+V158*(1-V162)*H161","v":0},{"$f":"+V158*(1-V162)*I161","v":0},{"$f":"+V158*(1-V162)*J161","v":0},{"$f":"+V158*(1-V162)*K161","v":0},{"$f":"+V158*(1-V162)*L161","v":0},{"$f":"+V158*(1-V162)*M161","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W158*W162+W158*(1-W162)*C161","v":0},{"$f":"+W158*(1-W162)*D161","v":0},{"$f":"+W158*(1-W162)*E161","v":0},{"$f":"+W158*(1-W162)*F161","v":0},{"$f":"+W158*(1-W162)*G161","v":0},{"$f":"+W158*(1-W162)*H161","v":0},{"$f":"+W158*(1-W162)*I161","v":0},{"$f":"+W158*(1-W162)*J161","v":0},{"$f":"+W158*(1-W162)*K161","v":0},{"$f":"+W158*(1-W162)*L161","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X158*X162+X158*(1-X162)*C161","v":0},{"$f":"+X158*(1-X162)*D161","v":0},{"$f":"+X158*(1-X162)*E161","v":0},{"$f":"+X158*(1-X162)*F161","v":0},{"$f":"+X158*(1-X162)*G161","v":0},{"$f":"+X158*(1-X162)*H161","v":0},{"$f":"+X158*(1-X162)*I161","v":0},{"$f":"+X158*(1-X162)*J161","v":0},{"$f":"+X158*(1-X162)*K161","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y158*Y162+Y158*(1-Y162)*C161","v":0},{"$f":"+Y158*(1-Y162)*D161","v":0},{"$f":"+Y158*(1-Y162)*E161","v":0},{"$f":"+Y158*(1-Y162)*F161","v":0},{"$f":"+Y158*(1-Y162)*G161","v":0},{"$f":"+Y158*(1-Y162)*H161","v":0},{"$f":"+Y158*(1-Y162)*I161","v":0},{"$f":"+Y158*(1-Y162)*J161","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z158*Z162+Z158*(1-Z162)*C161","v":0},{"$f":"+Z158*(1-Z162)*D161","v":0},{"$f":"+Z158*(1-Z162)*E161","v":0},{"$f":"+Z158*(1-Z162)*F161","v":0},{"$f":"+Z158*(1-Z162)*G161","v":0},{"$f":"+Z158*(1-Z162)*H161","v":0},{"$f":"+Z158*(1-Z162)*I161","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA158*AA162+AA158*(1-AA162)*C161","v":0},{"$f":"+AA158*(1-AA162)*D161","v":0},{"$f":"+AA158*(1-AA162)*E161","v":0},{"$f":"+AA158*(1-AA162)*F161","v":0},{"$f":"+AA158*(1-AA162)*G161","v":0},{"$f":"+AA158*(1-AA162)*H161","v":0},0,0]
[2047,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB158*AB162+AB158*(1-AB162)*C161","v":0},{"$f":"+AB158*(1-AB162)*D161","v":0},{"$f":"+AB158*(1-AB162)*E161","v":0},{"$f":"+AB158*(1-AB162)*F161","v":0},{"$f":"+AB158*(1-AB162)*G161","v":0},{"$f":"SUM(C188:AF188)","v":0},0]
[2048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC158*AC162+AC158*(1-AC162)*C161","v":0},{"$f":"+AC158*(1-AC162)*D161","v":0},{"$f":"+AC158*(1-AC162)*E161","v":0},{"$f":"+AC158*(1-AC162)*F161","v":0},0,0]
[2049,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD158*AD162+AD158*(1-AD162)*C161","v":0},{"$f":"+AD158*(1-AD162)*D161","v":0},{"$f":"+AD158*(1-AD162)*E161","v":0},0,0]
[2050,0,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,null,null,{"$f":"AE158*AE162+AE158*(1-AE162)*C161","v":0},{"$f":"+AE158*(1-AE162)*D161","v":0},0,0]
[2051,0,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,null,null,null,{"$f":"AF158*AF162+AF158*(1-AF162)*C161","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A157","v":"Total Depreciation - Capital Plug"},{"$f":"SUM(B163:B192)","v":5435990.2360561565},{"$f":"SUM(C163:C192)","v":0},{"$f":"SUM(D163:D192)","v":0},0,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,139384.36502708093,3763377.8557311837,1672612.3803249728]
[]
[{"$f":"+Book!A185","v":"Parking Garage (1,000 Spaces)"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$11=\"y\",Book!C186*(1-C$446),Book!C186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!D186*(1-D$446),Book!D186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!E186*(1-E$446),Book!E186)","v":22497924.584127281},{"$f":"IF(Capex!$F$11=\"y\",Book!F186*(1-F$446),Book!F186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!G186*(1-G$446),Book!G186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!H186*(1-H$446),Book!H186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!I186*(1-I$446),Book!I186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!J186*(1-J$446),Book!J186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!K186*(1-K$446),Book!K186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!L186*(1-L$446),Book!L186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!M186*(1-M$446),Book!M186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!N186*(1-N$446),Book!N186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!O186*(1-O$446),Book!O186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!P186*(1-P$446),Book!P186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!Q186*(1-Q$446),Book!Q186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!R186*(1-R$446),Book!R186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!S186*(1-S$446),Book!S186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!T186*(1-T$446),Book!T186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!U186*(1-U$446),Book!U186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!V186*(1-V$446),Book!V186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!W186*(1-W$446),Book!W186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!X186*(1-X$446),Book!X186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!Y186*(1-Y$446),Book!Y186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!Z186*(1-Z$446),Book!Z186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!AA186*(1-AA$446),Book!AA186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!AB186*(1-AB$446),Book!AB186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!AC186*(1-AC$446),Book!AC186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!AD186*(1-AD$446),Book!AD186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!AE186*(1-AE$446),Book!AE186)","v":0},{"$f":"IF(Capex!$F$11=\"y\",Book!AF186*(1-AF$446),Book!AF186)","v":0}]
["Cumulative",null,{"$f":"+C196","v":0},{"$f":"+D196+C197","v":0},22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281,22497924.584127281]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$11","v":39},{"$f":"SUMIF($B$459:$I$459,$B199,$B$460:$I$460)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$461:$I$461)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$462:$I$462)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$463:$I$463)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$464:$I$464)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$465:$I$465)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$466:$I$466)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$467:$I$467)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$468:$I$468)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$469:$I$469)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$470:$I$470)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$471:$I$471)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$472:$I$472)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$473:$I$473)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$474:$I$474)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$475:$I$475)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$476:$I$476)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$477:$I$477)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$478:$I$478)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$479:$I$479)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$480:$I$480)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$481:$I$481)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$482:$I$482)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$483:$I$483)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B199,$B$484:$I$484)","v":2.564102564102564E-2},2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE200,IF($B199=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A87","v":2022},{"$f":"SUMIF($C$2:$AF$2,A201,$C$196:$AF$196)","v":0},{"$f":"C196*C200+C196*(1-C200)*C199","v":0},{"$f":"C196*(1-C200)*D199","v":0},{"$f":"C196*(1-C200)*E199","v":0},{"$f":"C196*(1-C200)*F199","v":0},{"$f":"C196*(1-C200)*G199","v":0},{"$f":"C196*(1-C200)*H199","v":0},{"$f":"C196*(1-C200)*I199","v":0},{"$f":"C196*(1-C200)*J199","v":0},{"$f":"C196*(1-C200)*K199","v":0},{"$f":"C196*(1-C200)*L199","v":0},{"$f":"C196*(1-C200)*M199","v":0},{"$f":"C196*(1-C200)*N199","v":0},{"$f":"C196*(1-C200)*O199","v":0},{"$f":"C196*(1-C200)*P199","v":0},{"$f":"C196*(1-C200)*Q199","v":0},{"$f":"C196*(1-C200)*R199","v":0},{"$f":"C196*(1-C200)*S199","v":0},{"$f":"C196*(1-C200)*T199","v":0},{"$f":"C196*(1-C200)*U199","v":0},{"$f":"C196*(1-C200)*V199","v":0},{"$f":"C196*(1-C200)*W199","v":0},{"$f":"C196*(1-C200)*X199","v":0},{"$f":"C196*(1-C200)*Y199","v":0},{"$f":"C196*(1-C200)*Z199","v":0},{"$f":"C196*(1-C200)*AA199","v":0},{"$f":"C196*(1-C200)*AB199","v":0},{"$f":"C196*(1-C200)*AC199","v":0},{"$f":"C196*(1-C200)*AD199","v":0},{"$f":"C196*(1-C200)*AE199","v":0},{"$f":"C196*(1-C200)*AF199","v":0},{"$f":"SUM(C201:AF201)","v":0},{"$f":"+B201-AG201","v":0}]
[{"$f":"+A88","v":2023},{"$f":"SUMIF($C$2:$AF$2,A202,$C$196:$AF$196)","v":0},null,{"$f":"D196*D200+D196*(1-D200)*C199","v":0},{"$f":"+D196*(1-D200)*D199","v":0},{"$f":"+D196*(1-D200)*E199","v":0},{"$f":"+D196*(1-D200)*F199","v":0},{"$f":"+D196*(1-D200)*G199","v":0},{"$f":"+D196*(1-D200)*H199","v":0},{"$f":"+D196*(1-D200)*I199","v":0},{"$f":"+D196*(1-D200)*J199","v":0},{"$f":"+D196*(1-D200)*K199","v":0},{"$f":"+D196*(1-D200)*L199","v":0},{"$f":"+D196*(1-D200)*M199","v":0},{"$f":"+D196*(1-D200)*N199","v":0},{"$f":"+D196*(1-D200)*O199","v":0},{"$f":"+D196*(1-D200)*P199","v":0},{"$f":"+D196*(1-D200)*Q199","v":0},{"$f":"+D196*(1-D200)*R199","v":0},{"$f":"+D196*(1-D200)*S199","v":0},{"$f":"+D196*(1-D200)*T199","v":0},{"$f":"+D196*(1-D200)*U199","v":0},{"$f":"+D196*(1-D200)*V199","v":0},{"$f":"+D196*(1-D200)*W199","v":0},{"$f":"+D196*(1-D200)*X199","v":0},{"$f":"+D196*(1-D200)*Y199","v":0},{"$f":"+D196*(1-D200)*Z199","v":0},{"$f":"+D196*(1-D200)*AA199","v":0},{"$f":"+D196*(1-D200)*AB199","v":0},{"$f":"+D196*(1-D200)*AC199","v":0},{"$f":"+D196*(1-D200)*AD199","v":0},{"$f":"+D196*(1-D200)*AE199","v":0},0,{"$f":"+B202-AG202","v":0}]
[2024,22497924.584127281,null,null,{"$f":"E196*E200+E196*(1-E200)*C199","v":576869.86113146867},{"$f":"+E196*(1-E200)*D199","v":576869.86113146867},{"$f":"+E196*(1-E200)*E199","v":576869.86113146867},{"$f":"+E196*(1-E200)*F199","v":576869.86113146867},{"$f":"+E196*(1-E200)*G199","v":576869.86113146867},{"$f":"+E196*(1-E200)*H199","v":576869.86113146867},{"$f":"+E196*(1-E200)*I199","v":576869.86113146867},{"$f":"+E196*(1-E200)*J199","v":576869.86113146867},{"$f":"+E196*(1-E200)*K199","v":576869.86113146867},{"$f":"+E196*(1-E200)*L199","v":576869.86113146867},{"$f":"+E196*(1-E200)*M199","v":576869.86113146867},{"$f":"+E196*(1-E200)*N199","v":576869.86113146867},{"$f":"+E196*(1-E200)*O199","v":576869.86113146867},{"$f":"+E196*(1-E200)*P199","v":576869.86113146867},{"$f":"+E196*(1-E200)*Q199","v":576869.86113146867},{"$f":"+E196*(1-E200)*R199","v":576869.86113146867},{"$f":"+E196*(1-E200)*S199","v":576869.86113146867},{"$f":"+E196*(1-E200)*T199","v":576869.86113146867},{"$f":"+E196*(1-E200)*U199","v":576869.86113146867},{"$f":"+E196*(1-E200)*V199","v":576869.86113146867},{"$f":"+E196*(1-E200)*W199","v":576869.86113146867},{"$f":"+E196*(1-E200)*X199","v":576869.86113146867},{"$f":"+E196*(1-E200)*Y199","v":576869.86113146867},{"$f":"+E196*(1-E200)*Z199","v":576869.86113146867},{"$f":"+E196*(1-E200)*AA199","v":576869.86113146867},{"$f":"+E196*(1-E200)*AB199","v":576869.86113146867},{"$f":"+E196*(1-E200)*AC199","v":576869.86113146867},{"$f":"+E196*(1-E200)*AD199","v":576869.86113146867},16152356.111681124,6345568.4724461567]
[2025,0,null,null,null,{"$f":"F196*F200+F196*(1-F200)*C199","v":0},{"$f":"+F196*(1-F200)*D199","v":0},{"$f":"+F196*(1-F200)*E199","v":0},{"$f":"+F196*(1-F200)*F199","v":0},{"$f":"+F196*(1-F200)*G199","v":0},{"$f":"+F196*(1-F200)*H199","v":0},{"$f":"+F196*(1-F200)*I199","v":0},{"$f":"+F196*(1-F200)*J199","v":0},{"$f":"+F196*(1-F200)*K199","v":0},{"$f":"+F196*(1-F200)*L199","v":0},{"$f":"+F196*(1-F200)*M199","v":0},{"$f":"+F196*(1-F200)*N199","v":0},{"$f":"+F196*(1-F200)*O199","v":0},{"$f":"+F196*(1-F200)*P199","v":0},{"$f":"+F196*(1-F200)*Q199","v":0},{"$f":"+F196*(1-F200)*R199","v":0},{"$f":"+F196*(1-F200)*S199","v":0},{"$f":"+F196*(1-F200)*T199","v":0},{"$f":"+F196*(1-F200)*U199","v":0},{"$f":"+F196*(1-F200)*V199","v":0},{"$f":"+F196*(1-F200)*W199","v":0},{"$f":"+F196*(1-F200)*X199","v":0},{"$f":"+F196*(1-F200)*Y199","v":0},{"$f":"+F196*(1-F200)*Z199","v":0},{"$f":"+F196*(1-F200)*AA199","v":0},{"$f":"+F196*(1-F200)*AB199","v":0},{"$f":"+F196*(1-F200)*AC199","v":0},0,0]
[2026,0,null,null,null,null,{"$f":"G196*G200+G196*(1-G200)*C199","v":0},{"$f":"+G196*(1-G200)*D199","v":0},{"$f":"+G196*(1-G200)*E199","v":0},{"$f":"+G196*(1-G200)*F199","v":0},{"$f":"+G196*(1-G200)*G199","v":0},{"$f":"+G196*(1-G200)*H199","v":0},{"$f":"+G196*(1-G200)*I199","v":0},{"$f":"+G196*(1-G200)*J199","v":0},{"$f":"+G196*(1-G200)*K199","v":0},{"$f":"+G196*(1-G200)*L199","v":0},{"$f":"+G196*(1-G200)*M199","v":0},{"$f":"+G196*(1-G200)*N199","v":0},{"$f":"+G196*(1-G200)*O199","v":0},{"$f":"+G196*(1-G200)*P199","v":0},{"$f":"+G196*(1-G200)*Q199","v":0},{"$f":"+G196*(1-G200)*R199","v":0},{"$f":"+G196*(1-G200)*S199","v":0},{"$f":"+G196*(1-G200)*T199","v":0},{"$f":"+G196*(1-G200)*U199","v":0},{"$f":"+G196*(1-G200)*V199","v":0},{"$f":"+G196*(1-G200)*W199","v":0},{"$f":"+G196*(1-G200)*X199","v":0},{"$f":"+G196*(1-G200)*Y199","v":0},{"$f":"+G196*(1-G200)*Z199","v":0},{"$f":"+G196*(1-G200)*AA199","v":0},{"$f":"+G196*(1-G200)*AB199","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H196*H200+H196*(1-H200)*C199","v":0},{"$f":"+H196*(1-H200)*D199","v":0},{"$f":"+H196*(1-H200)*E199","v":0},{"$f":"+H196*(1-H200)*F199","v":0},{"$f":"+H196*(1-H200)*G199","v":0},{"$f":"+H196*(1-H200)*H199","v":0},{"$f":"+H196*(1-H200)*I199","v":0},{"$f":"+H196*(1-H200)*J199","v":0},{"$f":"+H196*(1-H200)*K199","v":0},{"$f":"+H196*(1-H200)*L199","v":0},{"$f":"+H196*(1-H200)*M199","v":0},{"$f":"+H196*(1-H200)*N199","v":0},{"$f":"+H196*(1-H200)*O199","v":0},{"$f":"+H196*(1-H200)*P199","v":0},{"$f":"+H196*(1-H200)*Q199","v":0},{"$f":"+H196*(1-H200)*R199","v":0},{"$f":"+H196*(1-H200)*S199","v":0},{"$f":"+H196*(1-H200)*T199","v":0},{"$f":"+H196*(1-H200)*U199","v":0},{"$f":"+H196*(1-H200)*V199","v":0},{"$f":"+H196*(1-H200)*W199","v":0},{"$f":"+H196*(1-H200)*X199","v":0},{"$f":"+H196*(1-H200)*Y199","v":0},{"$f":"+H196*(1-H200)*Z199","v":0},{"$f":"+H196*(1-H200)*AA199","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I196*I200+I196*(1-I200)*C199","v":0},{"$f":"+I196*(1-I200)*D199","v":0},{"$f":"+I196*(1-I200)*E199","v":0},{"$f":"+I196*(1-I200)*F199","v":0},{"$f":"+I196*(1-I200)*G199","v":0},{"$f":"+I196*(1-I200)*H199","v":0},{"$f":"+I196*(1-I200)*I199","v":0},{"$f":"+I196*(1-I200)*J199","v":0},{"$f":"+I196*(1-I200)*K199","v":0},{"$f":"+I196*(1-I200)*L199","v":0},{"$f":"+I196*(1-I200)*M199","v":0},{"$f":"+I196*(1-I200)*N199","v":0},{"$f":"+I196*(1-I200)*O199","v":0},{"$f":"+I196*(1-I200)*P199","v":0},{"$f":"+I196*(1-I200)*Q199","v":0},{"$f":"+I196*(1-I200)*R199","v":0},{"$f":"+I196*(1-I200)*S199","v":0},{"$f":"+I196*(1-I200)*T199","v":0},{"$f":"+I196*(1-I200)*U199","v":0},{"$f":"+I196*(1-I200)*V199","v":0},{"$f":"+I196*(1-I200)*W199","v":0},{"$f":"+I196*(1-I200)*X199","v":0},{"$f":"+I196*(1-I200)*Y199","v":0},{"$f":"+I196*(1-I200)*Z199","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J196*J200+J196*(1-J200)*C199","v":0},{"$f":"K196*K200+J196*(1-K200)*D199","v":0},{"$f":"L196*L200+J196*(1-L200)*E199","v":0},{"$f":"M196*M200+J196*(1-M200)*F199","v":0},{"$f":"N196*N200+J196*(1-N200)*G199","v":0},{"$f":"O196*O200+J196*(1-O200)*H199","v":0},{"$f":"P196*P200+J196*(1-P200)*I199","v":0},{"$f":"Q196*Q200+J196*(1-Q200)*J199","v":0},{"$f":"R196*R200+J196*(1-R200)*K199","v":0},{"$f":"S196*S200+J196*(1-S200)*L199","v":0},{"$f":"T196*T200+J196*(1-T200)*M199","v":0},{"$f":"U196*U200+J196*(1-U200)*N199","v":0},{"$f":"V196*V200+J196*(1-V200)*O199","v":0},{"$f":"W196*W200+J196*(1-W200)*P199","v":0},{"$f":"X196*X200+J196*(1-X200)*Q199","v":0},{"$f":"Y196*Y200+J196*(1-Y200)*R199","v":0},{"$f":"Z196*Z200+J196*(1-Z200)*S199","v":0},{"$f":"AA196*AA200+J196*(1-AA200)*T199","v":0},{"$f":"AB196*AB200+J196*(1-AB200)*U199","v":0},{"$f":"AC196*AC200+J196*(1-AC200)*V199","v":0},{"$f":"AD196*AD200+J196*(1-AD200)*W199","v":0},{"$f":"AE196*AE200+J196*(1-AE200)*X199","v":0},{"$f":"AF196*AF200+J196*(1-AF200)*Y199","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K196*K200+K196*(1-K200)*C199","v":0},{"$f":"+K196*(1-K200)*D199","v":0},{"$f":"+K196*(1-K200)*E199","v":0},{"$f":"+K196*(1-K200)*F199","v":0},{"$f":"+K196*(1-K200)*G199","v":0},{"$f":"+K196*(1-K200)*H199","v":0},{"$f":"+K196*(1-K200)*I199","v":0},{"$f":"+K196*(1-K200)*J199","v":0},{"$f":"+K196*(1-K200)*K199","v":0},{"$f":"+K196*(1-K200)*L199","v":0},{"$f":"+K196*(1-K200)*M199","v":0},{"$f":"+K196*(1-K200)*N199","v":0},{"$f":"+K196*(1-K200)*O199","v":0},{"$f":"+K196*(1-K200)*P199","v":0},{"$f":"+K196*(1-K200)*Q199","v":0},{"$f":"+K196*(1-K200)*R199","v":0},{"$f":"+K196*(1-K200)*S199","v":0},{"$f":"+K196*(1-K200)*T199","v":0},{"$f":"+K196*(1-K200)*U199","v":0},{"$f":"+K196*(1-K200)*V199","v":0},{"$f":"+K196*(1-K200)*W199","v":0},{"$f":"+K196*(1-K200)*X199","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L196*L200+L196*(1-L200)*C199","v":0},{"$f":"+L196*(1-L200)*D199","v":0},{"$f":"+L196*(1-L200)*E199","v":0},{"$f":"+L196*(1-L200)*F199","v":0},{"$f":"+L196*(1-L200)*G199","v":0},{"$f":"+L196*(1-L200)*H199","v":0},{"$f":"+L196*(1-L200)*I199","v":0},{"$f":"+L196*(1-L200)*J199","v":0},{"$f":"+L196*(1-L200)*K199","v":0},{"$f":"+L196*(1-L200)*L199","v":0},{"$f":"+L196*(1-L200)*M199","v":0},{"$f":"+L196*(1-L200)*N199","v":0},{"$f":"+L196*(1-L200)*O199","v":0},{"$f":"+L196*(1-L200)*P199","v":0},{"$f":"+L196*(1-L200)*Q199","v":0},{"$f":"+L196*(1-L200)*R199","v":0},{"$f":"+L196*(1-L200)*S199","v":0},{"$f":"+L196*(1-L200)*T199","v":0},{"$f":"+L196*(1-L200)*U199","v":0},{"$f":"+L196*(1-L200)*V199","v":0},{"$f":"+L196*(1-L200)*W199","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M196*M200+M196*(1-M200)*C199","v":0},{"$f":"+M196*(1-M200)*D199","v":0},{"$f":"+M196*(1-M200)*E199","v":0},{"$f":"+M196*(1-M200)*F199","v":0},{"$f":"+M196*(1-M200)*G199","v":0},{"$f":"+M196*(1-M200)*H199","v":0},{"$f":"+M196*(1-M200)*I199","v":0},{"$f":"+M196*(1-M200)*J199","v":0},{"$f":"+M196*(1-M200)*K199","v":0},{"$f":"+M196*(1-M200)*L199","v":0},{"$f":"+M196*(1-M200)*M199","v":0},{"$f":"+M196*(1-M200)*N199","v":0},{"$f":"+M196*(1-M200)*O199","v":0},{"$f":"+M196*(1-M200)*P199","v":0},{"$f":"+M196*(1-M200)*Q199","v":0},{"$f":"+M196*(1-M200)*R199","v":0},{"$f":"+M196*(1-M200)*S199","v":0},{"$f":"+M196*(1-M200)*T199","v":0},{"$f":"+M196*(1-M200)*U199","v":0},{"$f":"+M196*(1-M200)*V199","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N196*N200+N196*(1-N200)*C199","v":0},{"$f":"+N196*(1-N200)*D199","v":0},{"$f":"+N196*(1-N200)*E199","v":0},{"$f":"+N196*(1-N200)*F199","v":0},{"$f":"+N196*(1-N200)*G199","v":0},{"$f":"+N196*(1-N200)*H199","v":0},{"$f":"+N196*(1-N200)*I199","v":0},{"$f":"+N196*(1-N200)*J199","v":0},{"$f":"+N196*(1-N200)*K199","v":0},{"$f":"+N196*(1-N200)*L199","v":0},{"$f":"+N196*(1-N200)*M199","v":0},{"$f":"+N196*(1-N200)*N199","v":0},{"$f":"+N196*(1-N200)*O199","v":0},{"$f":"+N196*(1-N200)*P199","v":0},{"$f":"+N196*(1-N200)*Q199","v":0},{"$f":"+N196*(1-N200)*R199","v":0},{"$f":"+N196*(1-N200)*S199","v":0},{"$f":"+N196*(1-N200)*T199","v":0},{"$f":"+N196*(1-N200)*U199","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O196*O200+O196*(1-O200)*C199","v":0},{"$f":"+O196*(1-O200)*D199","v":0},{"$f":"+O196*(1-O200)*E199","v":0},{"$f":"+O196*(1-O200)*F199","v":0},{"$f":"+O196*(1-O200)*G199","v":0},{"$f":"+O196*(1-O200)*H199","v":0},{"$f":"+O196*(1-O200)*I199","v":0},{"$f":"+O196*(1-O200)*J199","v":0},{"$f":"+O196*(1-O200)*K199","v":0},{"$f":"+O196*(1-O200)*L199","v":0},{"$f":"+O196*(1-O200)*M199","v":0},{"$f":"+O196*(1-O200)*N199","v":0},{"$f":"+O196*(1-O200)*O199","v":0},{"$f":"+O196*(1-O200)*P199","v":0},{"$f":"+O196*(1-O200)*Q199","v":0},{"$f":"+O196*(1-O200)*R199","v":0},{"$f":"+O196*(1-O200)*S199","v":0},{"$f":"+O196*(1-O200)*T199","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P196*P200+P196*(1-P200)*C199","v":0},{"$f":"+P196*(1-P200)*D199","v":0},{"$f":"+P196*(1-P200)*E199","v":0},{"$f":"+P196*(1-P200)*F199","v":0},{"$f":"+P196*(1-P200)*G199","v":0},{"$f":"+P196*(1-P200)*H199","v":0},{"$f":"+P196*(1-P200)*I199","v":0},{"$f":"+P196*(1-P200)*J199","v":0},{"$f":"+P196*(1-P200)*K199","v":0},{"$f":"+P196*(1-P200)*L199","v":0},{"$f":"+P196*(1-P200)*M199","v":0},{"$f":"+P196*(1-P200)*N199","v":0},{"$f":"+P196*(1-P200)*O199","v":0},{"$f":"+P196*(1-P200)*P199","v":0},{"$f":"+P196*(1-P200)*Q199","v":0},{"$f":"+P196*(1-P200)*R199","v":0},{"$f":"+P196*(1-P200)*S199","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q196*Q200+Q196*(1-Q200)*C199","v":0},{"$f":"Q196*(1-Q200)*D199","v":0},{"$f":"Q196*(1-Q200)*E199","v":0},{"$f":"Q196*(1-Q200)*F199","v":0},{"$f":"Q196*(1-Q200)*G199","v":0},{"$f":"Q196*(1-Q200)*H199","v":0},{"$f":"Q196*(1-Q200)*I199","v":0},{"$f":"Q196*(1-Q200)*J199","v":0},{"$f":"Q196*(1-Q200)*K199","v":0},{"$f":"Q196*(1-Q200)*L199","v":0},{"$f":"Q196*(1-Q200)*M199","v":0},{"$f":"Q196*(1-Q200)*N199","v":0},{"$f":"Q196*(1-Q200)*O199","v":0},{"$f":"Q196*(1-Q200)*P199","v":0},{"$f":"Q196*(1-Q200)*Q199","v":0},{"$f":"Q196*(1-Q200)*R199","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R196*R200+R196*(1-R200)*C199","v":0},{"$f":"R196*(1-R200)*D199","v":0},{"$f":"R196*(1-R200)*E199","v":0},{"$f":"R196*(1-R200)*F199","v":0},{"$f":"R196*(1-R200)*G199","v":0},{"$f":"R196*(1-R200)*H199","v":0},{"$f":"R196*(1-R200)*I199","v":0},{"$f":"R196*(1-R200)*J199","v":0},{"$f":"R196*(1-R200)*K199","v":0},{"$f":"R196*(1-R200)*L199","v":0},{"$f":"R196*(1-R200)*M199","v":0},{"$f":"R196*(1-R200)*N199","v":0},{"$f":"R196*(1-R200)*O199","v":0},{"$f":"R196*(1-R200)*P199","v":0},{"$f":"R196*(1-R200)*Q199","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S196*S200+S196*(1-S200)*C199","v":0},{"$f":"+S196*(1-S200)*D199","v":0},{"$f":"+S196*(1-S200)*E199","v":0},{"$f":"+S196*(1-S200)*F199","v":0},{"$f":"+S196*(1-S200)*G199","v":0},{"$f":"+S196*(1-S200)*H199","v":0},{"$f":"+S196*(1-S200)*I199","v":0},{"$f":"+S196*(1-S200)*J199","v":0},{"$f":"+S196*(1-S200)*K199","v":0},{"$f":"+S196*(1-S200)*L199","v":0},{"$f":"+S196*(1-S200)*M199","v":0},{"$f":"+S196*(1-S200)*N199","v":0},{"$f":"+S196*(1-S200)*O199","v":0},{"$f":"+S196*(1-S200)*P199","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T196*T200+T196*(1-T200)*C199","v":0},{"$f":"+T196*(1-T200)*D199","v":0},{"$f":"+T196*(1-T200)*E199","v":0},{"$f":"+T196*(1-T200)*F199","v":0},{"$f":"+T196*(1-T200)*G199","v":0},{"$f":"+T196*(1-T200)*H199","v":0},{"$f":"+T196*(1-T200)*I199","v":0},{"$f":"+T196*(1-T200)*J199","v":0},{"$f":"+T196*(1-T200)*K199","v":0},{"$f":"+T196*(1-T200)*L199","v":0},{"$f":"+T196*(1-T200)*M199","v":0},{"$f":"+T196*(1-T200)*N199","v":0},{"$f":"+T196*(1-T200)*O199","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U196*U200+U196*(1-U200)*C199","v":0},{"$f":"+U196*(1-U200)*D199","v":0},{"$f":"+U196*(1-U200)*E199","v":0},{"$f":"+U196*(1-U200)*F199","v":0},{"$f":"+U196*(1-U200)*G199","v":0},{"$f":"+U196*(1-U200)*H199","v":0},{"$f":"+U196*(1-U200)*I199","v":0},{"$f":"+U196*(1-U200)*J199","v":0},{"$f":"+U196*(1-U200)*K199","v":0},{"$f":"+U196*(1-U200)*L199","v":0},{"$f":"+U196*(1-U200)*M199","v":0},{"$f":"+U196*(1-U200)*N199","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V196*V200+V196*(1-V200)*C199","v":0},{"$f":"+V196*(1-V200)*D199","v":0},{"$f":"+V196*(1-V200)*E199","v":0},{"$f":"+V196*(1-V200)*F199","v":0},{"$f":"+V196*(1-V200)*G199","v":0},{"$f":"+V196*(1-V200)*H199","v":0},{"$f":"+V196*(1-V200)*I199","v":0},{"$f":"+V196*(1-V200)*J199","v":0},{"$f":"+V196*(1-V200)*K199","v":0},{"$f":"+V196*(1-V200)*L199","v":0},{"$f":"+V196*(1-V200)*M199","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W196*W200+W196*(1-W200)*C199","v":0},{"$f":"+W196*(1-W200)*D199","v":0},{"$f":"+W196*(1-W200)*E199","v":0},{"$f":"+W196*(1-W200)*F199","v":0},{"$f":"+W196*(1-W200)*G199","v":0},{"$f":"+W196*(1-W200)*H199","v":0},{"$f":"+W196*(1-W200)*I199","v":0},{"$f":"+W196*(1-W200)*J199","v":0},{"$f":"+W196*(1-W200)*K199","v":0},{"$f":"+W196*(1-W200)*L199","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X196*X200+X196*(1-X200)*C199","v":0},{"$f":"+X196*(1-X200)*D199","v":0},{"$f":"+X196*(1-X200)*E199","v":0},{"$f":"+X196*(1-X200)*F199","v":0},{"$f":"+X196*(1-X200)*G199","v":0},{"$f":"+X196*(1-X200)*H199","v":0},{"$f":"+X196*(1-X200)*I199","v":0},{"$f":"+X196*(1-X200)*J199","v":0},{"$f":"+X196*(1-X200)*K199","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y196*Y200+Y196*(1-Y200)*C199","v":0},{"$f":"+Y196*(1-Y200)*D199","v":0},{"$f":"+Y196*(1-Y200)*E199","v":0},{"$f":"+Y196*(1-Y200)*F199","v":0},{"$f":"+Y196*(1-Y200)*G199","v":0},{"$f":"+Y196*(1-Y200)*H199","v":0},{"$f":"+Y196*(1-Y200)*I199","v":0},{"$f":"+Y196*(1-Y200)*J199","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z196*Z200+Z196*(1-Z200)*C199","v":0},{"$f":"+Z196*(1-Z200)*D199","v":0},{"$f":"+Z196*(1-Z200)*E199","v":0},{"$f":"+Z196*(1-Z200)*F199","v":0},{"$f":"+Z196*(1-Z200)*G199","v":0},{"$f":"+Z196*(1-Z200)*H199","v":0},{"$f":"+Z196*(1-Z200)*I199","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196*AA200+AA196*(1-AA200)*C199","v":0},{"$f":"+AA196*(1-AA200)*D199","v":0},{"$f":"+AA196*(1-AA200)*E199","v":0},{"$f":"+AA196*(1-AA200)*F199","v":0},{"$f":"+AA196*(1-AA200)*G199","v":0},{"$f":"+AA196*(1-AA200)*H199","v":0},0,0]
[2047,0,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,{"$f":"AB196*AB200+AB196*(1-AB200)*C199","v":0},{"$f":"+AB196*(1-AB200)*D199","v":0},{"$f":"+AB196*(1-AB200)*E199","v":0},{"$f":"+AB196*(1-AB200)*F199","v":0},{"$f":"+AB196*(1-AB200)*G199","v":0},{"$f":"SUM(C226:AF226)","v":0},0]
[2048,0,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,{"$f":"AC196*AC200+AC196*(1-AC200)*C199","v":0},{"$f":"+AC196*(1-AC200)*D199","v":0},{"$f":"+AC196*(1-AC200)*E199","v":0},{"$f":"+AC196*(1-AC200)*F199","v":0},0,0]
[2049,0,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,null,{"$f":"AD196*AD200+AD196*(1-AD200)*C199","v":0},{"$f":"+AD196*(1-AD200)*D199","v":0},{"$f":"+AD196*(1-AD200)*E199","v":0},0,0]
[2050,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE196*AE200+AE196*(1-AE200)*C199","v":0},{"$f":"+AE196*(1-AE200)*D199","v":0},0,0]
[2051,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF196*AF200+AF196*(1-AF200)*C199","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A195","v":"Total Depreciation - Parking Garage (1,000 Spaces)"},{"$f":"SUM(B201:B230)","v":22497924.584127281},{"$f":"SUM(C201:C230)","v":0},{"$f":"SUM(D201:D230)","v":0},576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,576869.86113146867,16152356.111681124,6345568.4724461567]
[]
[{"$f":"+Book!A221","v":"Interior Costs - Soft Costs"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$12=\"y\",Book!C222*(1-C$446),Book!C222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!D222*(1-D$446),Book!D222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!E222*(1-E$446),Book!E222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!F222*(1-F$446),Book!F222)","v":9701578.8821190707},{"$f":"IF(Capex!$F$12=\"y\",Book!G222*(1-G$446),Book!G222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!H222*(1-H$446),Book!H222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!I222*(1-I$446),Book!I222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!J222*(1-J$446),Book!J222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!K222*(1-K$446),Book!K222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!L222*(1-L$446),Book!L222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!M222*(1-M$446),Book!M222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!N222*(1-N$446),Book!N222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!O222*(1-O$446),Book!O222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!P222*(1-P$446),Book!P222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!Q222*(1-Q$446),Book!Q222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!R222*(1-R$446),Book!R222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!S222*(1-S$446),Book!S222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!T222*(1-T$446),Book!T222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!U222*(1-U$446),Book!U222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!V222*(1-V$446),Book!V222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!W222*(1-W$446),Book!W222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!X222*(1-X$446),Book!X222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!Y222*(1-Y$446),Book!Y222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!Z222*(1-Z$446),Book!Z222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!AA222*(1-AA$446),Book!AA222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!AB222*(1-AB$446),Book!AB222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!AC222*(1-AC$446),Book!AC222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!AD222*(1-AD$446),Book!AD222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!AE222*(1-AE$446),Book!AE222)","v":0},{"$f":"IF(Capex!$F$12=\"y\",Book!AF222*(1-AF$446),Book!AF222)","v":0}]
["Cumulative",null,{"$f":"+C234","v":0},{"$f":"+D234+C235","v":0},0,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707,9701578.8821190707]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$12","v":39},{"$f":"SUMIF($B$459:$I$459,$B237,$B$460:$I$460)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$461:$I$461)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$462:$I$462)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$463:$I$463)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$464:$I$464)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$465:$I$465)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$466:$I$466)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$467:$I$467)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$468:$I$468)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$469:$I$469)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$470:$I$470)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$471:$I$471)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$472:$I$472)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$473:$I$473)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$474:$I$474)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$475:$I$475)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$476:$I$476)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$477:$I$477)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$478:$I$478)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$479:$I$479)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$480:$I$480)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$481:$I$481)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$482:$I$482)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$483:$I$483)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B237,$B$484:$I$484)","v":2.564102564102564E-2},2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE238,IF($B237=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A125","v":2022},{"$f":"SUMIF($C$2:$AF$2,A239,$C$234:$AF$234)","v":0},{"$f":"C234*C238+C234*(1-C238)*C237","v":0},{"$f":"C234*(1-C238)*D237","v":0},{"$f":"C234*(1-C238)*E237","v":0},{"$f":"C234*(1-C238)*F237","v":0},{"$f":"C234*(1-C238)*G237","v":0},{"$f":"C234*(1-C238)*H237","v":0},{"$f":"C234*(1-C238)*I237","v":0},{"$f":"C234*(1-C238)*J237","v":0},{"$f":"C234*(1-C238)*K237","v":0},{"$f":"C234*(1-C238)*L237","v":0},{"$f":"C234*(1-C238)*M237","v":0},{"$f":"C234*(1-C238)*N237","v":0},{"$f":"C234*(1-C238)*O237","v":0},{"$f":"C234*(1-C238)*P237","v":0},{"$f":"C234*(1-C238)*Q237","v":0},{"$f":"C234*(1-C238)*R237","v":0},{"$f":"C234*(1-C238)*S237","v":0},{"$f":"C234*(1-C238)*T237","v":0},{"$f":"C234*(1-C238)*U237","v":0},{"$f":"C234*(1-C238)*V237","v":0},{"$f":"C234*(1-C238)*W237","v":0},{"$f":"C234*(1-C238)*X237","v":0},{"$f":"C234*(1-C238)*Y237","v":0},{"$f":"C234*(1-C238)*Z237","v":0},{"$f":"C234*(1-C238)*AA237","v":0},{"$f":"C234*(1-C238)*AB237","v":0},{"$f":"C234*(1-C238)*AC237","v":0},{"$f":"C234*(1-C238)*AD237","v":0},{"$f":"C234*(1-C238)*AE237","v":0},{"$f":"C234*(1-C238)*AF237","v":0},{"$f":"SUM(C239:AF239)","v":0},{"$f":"+B239-AG239","v":0}]
[{"$f":"+A126","v":2023},{"$f":"SUMIF($C$2:$AF$2,A240,$C$234:$AF$234)","v":0},null,{"$f":"D234*D238+D234*(1-D238)*C237","v":0},{"$f":"+D234*(1-D238)*D237","v":0},{"$f":"+D234*(1-D238)*E237","v":0},{"$f":"+D234*(1-D238)*F237","v":0},{"$f":"+D234*(1-D238)*G237","v":0},{"$f":"+D234*(1-D238)*H237","v":0},{"$f":"+D234*(1-D238)*I237","v":0},{"$f":"+D234*(1-D238)*J237","v":0},{"$f":"+D234*(1-D238)*K237","v":0},{"$f":"+D234*(1-D238)*L237","v":0},{"$f":"+D234*(1-D238)*M237","v":0},{"$f":"+D234*(1-D238)*N237","v":0},{"$f":"+D234*(1-D238)*O237","v":0},{"$f":"+D234*(1-D238)*P237","v":0},{"$f":"+D234*(1-D238)*Q237","v":0},{"$f":"+D234*(1-D238)*R237","v":0},{"$f":"+D234*(1-D238)*S237","v":0},{"$f":"+D234*(1-D238)*T237","v":0},{"$f":"+D234*(1-D238)*U237","v":0},{"$f":"+D234*(1-D238)*V237","v":0},{"$f":"+D234*(1-D238)*W237","v":0},{"$f":"+D234*(1-D238)*X237","v":0},{"$f":"+D234*(1-D238)*Y237","v":0},{"$f":"+D234*(1-D238)*Z237","v":0},{"$f":"+D234*(1-D238)*AA237","v":0},{"$f":"+D234*(1-D238)*AB237","v":0},{"$f":"+D234*(1-D238)*AC237","v":0},{"$f":"+D234*(1-D238)*AD237","v":0},{"$f":"+D234*(1-D238)*AE237","v":0},0,{"$f":"+B240-AG240","v":0}]
[2024,0,null,null,{"$f":"E234*E238+E234*(1-E238)*C237","v":0},{"$f":"+E234*(1-E238)*D237","v":0},{"$f":"+E234*(1-E238)*E237","v":0},{"$f":"+E234*(1-E238)*F237","v":0},{"$f":"+E234*(1-E238)*G237","v":0},{"$f":"+E234*(1-E238)*H237","v":0},{"$f":"+E234*(1-E238)*I237","v":0},{"$f":"+E234*(1-E238)*J237","v":0},{"$f":"+E234*(1-E238)*K237","v":0},{"$f":"+E234*(1-E238)*L237","v":0},{"$f":"+E234*(1-E238)*M237","v":0},{"$f":"+E234*(1-E238)*N237","v":0},{"$f":"+E234*(1-E238)*O237","v":0},{"$f":"+E234*(1-E238)*P237","v":0},{"$f":"+E234*(1-E238)*Q237","v":0},{"$f":"+E234*(1-E238)*R237","v":0},{"$f":"+E234*(1-E238)*S237","v":0},{"$f":"+E234*(1-E238)*T237","v":0},{"$f":"+E234*(1-E238)*U237","v":0},{"$f":"+E234*(1-E238)*V237","v":0},{"$f":"+E234*(1-E238)*W237","v":0},{"$f":"+E234*(1-E238)*X237","v":0},{"$f":"+E234*(1-E238)*Y237","v":0},{"$f":"+E234*(1-E238)*Z237","v":0},{"$f":"+E234*(1-E238)*AA237","v":0},{"$f":"+E234*(1-E238)*AB237","v":0},{"$f":"+E234*(1-E238)*AC237","v":0},{"$f":"+E234*(1-E238)*AD237","v":0},0,0]
[2025,9701578.8821190707,null,null,null,{"$f":"F234*F238+F234*(1-F238)*C237","v":248758.43287484796},{"$f":"+F234*(1-F238)*D237","v":248758.43287484796},{"$f":"+F234*(1-F238)*E237","v":248758.43287484796},{"$f":"+F234*(1-F238)*F237","v":248758.43287484796},{"$f":"+F234*(1-F238)*G237","v":248758.43287484796},{"$f":"+F234*(1-F238)*H237","v":248758.43287484796},{"$f":"+F234*(1-F238)*I237","v":248758.43287484796},{"$f":"+F234*(1-F238)*J237","v":248758.43287484796},{"$f":"+F234*(1-F238)*K237","v":248758.43287484796},{"$f":"+F234*(1-F238)*L237","v":248758.43287484796},{"$f":"+F234*(1-F238)*M237","v":248758.43287484796},{"$f":"+F234*(1-F238)*N237","v":248758.43287484796},{"$f":"+F234*(1-F238)*O237","v":248758.43287484796},{"$f":"+F234*(1-F238)*P237","v":248758.43287484796},{"$f":"+F234*(1-F238)*Q237","v":248758.43287484796},{"$f":"+F234*(1-F238)*R237","v":248758.43287484796},{"$f":"+F234*(1-F238)*S237","v":248758.43287484796},{"$f":"+F234*(1-F238)*T237","v":248758.43287484796},{"$f":"+F234*(1-F238)*U237","v":248758.43287484796},{"$f":"+F234*(1-F238)*V237","v":248758.43287484796},{"$f":"+F234*(1-F238)*W237","v":248758.43287484796},{"$f":"+F234*(1-F238)*X237","v":248758.43287484796},{"$f":"+F234*(1-F238)*Y237","v":248758.43287484796},{"$f":"+F234*(1-F238)*Z237","v":248758.43287484796},{"$f":"+F234*(1-F238)*AA237","v":248758.43287484796},{"$f":"+F234*(1-F238)*AB237","v":248758.43287484796},{"$f":"+F234*(1-F238)*AC237","v":248758.43287484796},6716477.6876208978,2985101.194498173]
[2026,0,null,null,null,null,{"$f":"G234*G238+G234*(1-G238)*C237","v":0},{"$f":"+G234*(1-G238)*D237","v":0},{"$f":"+G234*(1-G238)*E237","v":0},{"$f":"+G234*(1-G238)*F237","v":0},{"$f":"+G234*(1-G238)*G237","v":0},{"$f":"+G234*(1-G238)*H237","v":0},{"$f":"+G234*(1-G238)*I237","v":0},{"$f":"+G234*(1-G238)*J237","v":0},{"$f":"+G234*(1-G238)*K237","v":0},{"$f":"+G234*(1-G238)*L237","v":0},{"$f":"+G234*(1-G238)*M237","v":0},{"$f":"+G234*(1-G238)*N237","v":0},{"$f":"+G234*(1-G238)*O237","v":0},{"$f":"+G234*(1-G238)*P237","v":0},{"$f":"+G234*(1-G238)*Q237","v":0},{"$f":"+G234*(1-G238)*R237","v":0},{"$f":"+G234*(1-G238)*S237","v":0},{"$f":"+G234*(1-G238)*T237","v":0},{"$f":"+G234*(1-G238)*U237","v":0},{"$f":"+G234*(1-G238)*V237","v":0},{"$f":"+G234*(1-G238)*W237","v":0},{"$f":"+G234*(1-G238)*X237","v":0},{"$f":"+G234*(1-G238)*Y237","v":0},{"$f":"+G234*(1-G238)*Z237","v":0},{"$f":"+G234*(1-G238)*AA237","v":0},{"$f":"+G234*(1-G238)*AB237","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H234*H238+H234*(1-H238)*C237","v":0},{"$f":"+H234*(1-H238)*D237","v":0},{"$f":"+H234*(1-H238)*E237","v":0},{"$f":"+H234*(1-H238)*F237","v":0},{"$f":"+H234*(1-H238)*G237","v":0},{"$f":"+H234*(1-H238)*H237","v":0},{"$f":"+H234*(1-H238)*I237","v":0},{"$f":"+H234*(1-H238)*J237","v":0},{"$f":"+H234*(1-H238)*K237","v":0},{"$f":"+H234*(1-H238)*L237","v":0},{"$f":"+H234*(1-H238)*M237","v":0},{"$f":"+H234*(1-H238)*N237","v":0},{"$f":"+H234*(1-H238)*O237","v":0},{"$f":"+H234*(1-H238)*P237","v":0},{"$f":"+H234*(1-H238)*Q237","v":0},{"$f":"+H234*(1-H238)*R237","v":0},{"$f":"+H234*(1-H238)*S237","v":0},{"$f":"+H234*(1-H238)*T237","v":0},{"$f":"+H234*(1-H238)*U237","v":0},{"$f":"+H234*(1-H238)*V237","v":0},{"$f":"+H234*(1-H238)*W237","v":0},{"$f":"+H234*(1-H238)*X237","v":0},{"$f":"+H234*(1-H238)*Y237","v":0},{"$f":"+H234*(1-H238)*Z237","v":0},{"$f":"+H234*(1-H238)*AA237","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I234*I238+I234*(1-I238)*C237","v":0},{"$f":"+I234*(1-I238)*D237","v":0},{"$f":"+I234*(1-I238)*E237","v":0},{"$f":"+I234*(1-I238)*F237","v":0},{"$f":"+I234*(1-I238)*G237","v":0},{"$f":"+I234*(1-I238)*H237","v":0},{"$f":"+I234*(1-I238)*I237","v":0},{"$f":"+I234*(1-I238)*J237","v":0},{"$f":"+I234*(1-I238)*K237","v":0},{"$f":"+I234*(1-I238)*L237","v":0},{"$f":"+I234*(1-I238)*M237","v":0},{"$f":"+I234*(1-I238)*N237","v":0},{"$f":"+I234*(1-I238)*O237","v":0},{"$f":"+I234*(1-I238)*P237","v":0},{"$f":"+I234*(1-I238)*Q237","v":0},{"$f":"+I234*(1-I238)*R237","v":0},{"$f":"+I234*(1-I238)*S237","v":0},{"$f":"+I234*(1-I238)*T237","v":0},{"$f":"+I234*(1-I238)*U237","v":0},{"$f":"+I234*(1-I238)*V237","v":0},{"$f":"+I234*(1-I238)*W237","v":0},{"$f":"+I234*(1-I238)*X237","v":0},{"$f":"+I234*(1-I238)*Y237","v":0},{"$f":"+I234*(1-I238)*Z237","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J234*J238+J234*(1-J238)*C237","v":0},{"$f":"K234*K238+J234*(1-K238)*D237","v":0},{"$f":"L234*L238+J234*(1-L238)*E237","v":0},{"$f":"M234*M238+J234*(1-M238)*F237","v":0},{"$f":"N234*N238+J234*(1-N238)*G237","v":0},{"$f":"O234*O238+J234*(1-O238)*H237","v":0},{"$f":"P234*P238+J234*(1-P238)*I237","v":0},{"$f":"Q234*Q238+J234*(1-Q238)*J237","v":0},{"$f":"R234*R238+J234*(1-R238)*K237","v":0},{"$f":"S234*S238+J234*(1-S238)*L237","v":0},{"$f":"T234*T238+J234*(1-T238)*M237","v":0},{"$f":"U234*U238+J234*(1-U238)*N237","v":0},{"$f":"V234*V238+J234*(1-V238)*O237","v":0},{"$f":"W234*W238+J234*(1-W238)*P237","v":0},{"$f":"X234*X238+J234*(1-X238)*Q237","v":0},{"$f":"Y234*Y238+J234*(1-Y238)*R237","v":0},{"$f":"Z234*Z238+J234*(1-Z238)*S237","v":0},{"$f":"AA234*AA238+J234*(1-AA238)*T237","v":0},{"$f":"AB234*AB238+J234*(1-AB238)*U237","v":0},{"$f":"AC234*AC238+J234*(1-AC238)*V237","v":0},{"$f":"AD234*AD238+J234*(1-AD238)*W237","v":0},{"$f":"AE234*AE238+J234*(1-AE238)*X237","v":0},{"$f":"AF234*AF238+J234*(1-AF238)*Y237","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K234*K238+K234*(1-K238)*C237","v":0},{"$f":"+K234*(1-K238)*D237","v":0},{"$f":"+K234*(1-K238)*E237","v":0},{"$f":"+K234*(1-K238)*F237","v":0},{"$f":"+K234*(1-K238)*G237","v":0},{"$f":"+K234*(1-K238)*H237","v":0},{"$f":"+K234*(1-K238)*I237","v":0},{"$f":"+K234*(1-K238)*J237","v":0},{"$f":"+K234*(1-K238)*K237","v":0},{"$f":"+K234*(1-K238)*L237","v":0},{"$f":"+K234*(1-K238)*M237","v":0},{"$f":"+K234*(1-K238)*N237","v":0},{"$f":"+K234*(1-K238)*O237","v":0},{"$f":"+K234*(1-K238)*P237","v":0},{"$f":"+K234*(1-K238)*Q237","v":0},{"$f":"+K234*(1-K238)*R237","v":0},{"$f":"+K234*(1-K238)*S237","v":0},{"$f":"+K234*(1-K238)*T237","v":0},{"$f":"+K234*(1-K238)*U237","v":0},{"$f":"+K234*(1-K238)*V237","v":0},{"$f":"+K234*(1-K238)*W237","v":0},{"$f":"+K234*(1-K238)*X237","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L234*L238+L234*(1-L238)*C237","v":0},{"$f":"+L234*(1-L238)*D237","v":0},{"$f":"+L234*(1-L238)*E237","v":0},{"$f":"+L234*(1-L238)*F237","v":0},{"$f":"+L234*(1-L238)*G237","v":0},{"$f":"+L234*(1-L238)*H237","v":0},{"$f":"+L234*(1-L238)*I237","v":0},{"$f":"+L234*(1-L238)*J237","v":0},{"$f":"+L234*(1-L238)*K237","v":0},{"$f":"+L234*(1-L238)*L237","v":0},{"$f":"+L234*(1-L238)*M237","v":0},{"$f":"+L234*(1-L238)*N237","v":0},{"$f":"+L234*(1-L238)*O237","v":0},{"$f":"+L234*(1-L238)*P237","v":0},{"$f":"+L234*(1-L238)*Q237","v":0},{"$f":"+L234*(1-L238)*R237","v":0},{"$f":"+L234*(1-L238)*S237","v":0},{"$f":"+L234*(1-L238)*T237","v":0},{"$f":"+L234*(1-L238)*U237","v":0},{"$f":"+L234*(1-L238)*V237","v":0},{"$f":"+L234*(1-L238)*W237","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M234*M238+M234*(1-M238)*C237","v":0},{"$f":"+M234*(1-M238)*D237","v":0},{"$f":"+M234*(1-M238)*E237","v":0},{"$f":"+M234*(1-M238)*F237","v":0},{"$f":"+M234*(1-M238)*G237","v":0},{"$f":"+M234*(1-M238)*H237","v":0},{"$f":"+M234*(1-M238)*I237","v":0},{"$f":"+M234*(1-M238)*J237","v":0},{"$f":"+M234*(1-M238)*K237","v":0},{"$f":"+M234*(1-M238)*L237","v":0},{"$f":"+M234*(1-M238)*M237","v":0},{"$f":"+M234*(1-M238)*N237","v":0},{"$f":"+M234*(1-M238)*O237","v":0},{"$f":"+M234*(1-M238)*P237","v":0},{"$f":"+M234*(1-M238)*Q237","v":0},{"$f":"+M234*(1-M238)*R237","v":0},{"$f":"+M234*(1-M238)*S237","v":0},{"$f":"+M234*(1-M238)*T237","v":0},{"$f":"+M234*(1-M238)*U237","v":0},{"$f":"+M234*(1-M238)*V237","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N234*N238+N234*(1-N238)*C237","v":0},{"$f":"+N234*(1-N238)*D237","v":0},{"$f":"+N234*(1-N238)*E237","v":0},{"$f":"+N234*(1-N238)*F237","v":0},{"$f":"+N234*(1-N238)*G237","v":0},{"$f":"+N234*(1-N238)*H237","v":0},{"$f":"+N234*(1-N238)*I237","v":0},{"$f":"+N234*(1-N238)*J237","v":0},{"$f":"+N234*(1-N238)*K237","v":0},{"$f":"+N234*(1-N238)*L237","v":0},{"$f":"+N234*(1-N238)*M237","v":0},{"$f":"+N234*(1-N238)*N237","v":0},{"$f":"+N234*(1-N238)*O237","v":0},{"$f":"+N234*(1-N238)*P237","v":0},{"$f":"+N234*(1-N238)*Q237","v":0},{"$f":"+N234*(1-N238)*R237","v":0},{"$f":"+N234*(1-N238)*S237","v":0},{"$f":"+N234*(1-N238)*T237","v":0},{"$f":"+N234*(1-N238)*U237","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O234*O238+O234*(1-O238)*C237","v":0},{"$f":"+O234*(1-O238)*D237","v":0},{"$f":"+O234*(1-O238)*E237","v":0},{"$f":"+O234*(1-O238)*F237","v":0},{"$f":"+O234*(1-O238)*G237","v":0},{"$f":"+O234*(1-O238)*H237","v":0},{"$f":"+O234*(1-O238)*I237","v":0},{"$f":"+O234*(1-O238)*J237","v":0},{"$f":"+O234*(1-O238)*K237","v":0},{"$f":"+O234*(1-O238)*L237","v":0},{"$f":"+O234*(1-O238)*M237","v":0},{"$f":"+O234*(1-O238)*N237","v":0},{"$f":"+O234*(1-O238)*O237","v":0},{"$f":"+O234*(1-O238)*P237","v":0},{"$f":"+O234*(1-O238)*Q237","v":0},{"$f":"+O234*(1-O238)*R237","v":0},{"$f":"+O234*(1-O238)*S237","v":0},{"$f":"+O234*(1-O238)*T237","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P234*P238+P234*(1-P238)*C237","v":0},{"$f":"+P234*(1-P238)*D237","v":0},{"$f":"+P234*(1-P238)*E237","v":0},{"$f":"+P234*(1-P238)*F237","v":0},{"$f":"+P234*(1-P238)*G237","v":0},{"$f":"+P234*(1-P238)*H237","v":0},{"$f":"+P234*(1-P238)*I237","v":0},{"$f":"+P234*(1-P238)*J237","v":0},{"$f":"+P234*(1-P238)*K237","v":0},{"$f":"+P234*(1-P238)*L237","v":0},{"$f":"+P234*(1-P238)*M237","v":0},{"$f":"+P234*(1-P238)*N237","v":0},{"$f":"+P234*(1-P238)*O237","v":0},{"$f":"+P234*(1-P238)*P237","v":0},{"$f":"+P234*(1-P238)*Q237","v":0},{"$f":"+P234*(1-P238)*R237","v":0},{"$f":"+P234*(1-P238)*S237","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q234*Q238+Q234*(1-Q238)*C237","v":0},{"$f":"Q234*(1-Q238)*D237","v":0},{"$f":"Q234*(1-Q238)*E237","v":0},{"$f":"Q234*(1-Q238)*F237","v":0},{"$f":"Q234*(1-Q238)*G237","v":0},{"$f":"Q234*(1-Q238)*H237","v":0},{"$f":"Q234*(1-Q238)*I237","v":0},{"$f":"Q234*(1-Q238)*J237","v":0},{"$f":"Q234*(1-Q238)*K237","v":0},{"$f":"Q234*(1-Q238)*L237","v":0},{"$f":"Q234*(1-Q238)*M237","v":0},{"$f":"Q234*(1-Q238)*N237","v":0},{"$f":"Q234*(1-Q238)*O237","v":0},{"$f":"Q234*(1-Q238)*P237","v":0},{"$f":"Q234*(1-Q238)*Q237","v":0},{"$f":"Q234*(1-Q238)*R237","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R234*R238+R234*(1-R238)*C237","v":0},{"$f":"R234*(1-R238)*D237","v":0},{"$f":"R234*(1-R238)*E237","v":0},{"$f":"R234*(1-R238)*F237","v":0},{"$f":"R234*(1-R238)*G237","v":0},{"$f":"R234*(1-R238)*H237","v":0},{"$f":"R234*(1-R238)*I237","v":0},{"$f":"R234*(1-R238)*J237","v":0},{"$f":"R234*(1-R238)*K237","v":0},{"$f":"R234*(1-R238)*L237","v":0},{"$f":"R234*(1-R238)*M237","v":0},{"$f":"R234*(1-R238)*N237","v":0},{"$f":"R234*(1-R238)*O237","v":0},{"$f":"R234*(1-R238)*P237","v":0},{"$f":"R234*(1-R238)*Q237","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S234*S238+S234*(1-S238)*C237","v":0},{"$f":"+S234*(1-S238)*D237","v":0},{"$f":"+S234*(1-S238)*E237","v":0},{"$f":"+S234*(1-S238)*F237","v":0},{"$f":"+S234*(1-S238)*G237","v":0},{"$f":"+S234*(1-S238)*H237","v":0},{"$f":"+S234*(1-S238)*I237","v":0},{"$f":"+S234*(1-S238)*J237","v":0},{"$f":"+S234*(1-S238)*K237","v":0},{"$f":"+S234*(1-S238)*L237","v":0},{"$f":"+S234*(1-S238)*M237","v":0},{"$f":"+S234*(1-S238)*N237","v":0},{"$f":"+S234*(1-S238)*O237","v":0},{"$f":"+S234*(1-S238)*P237","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T234*T238+T234*(1-T238)*C237","v":0},{"$f":"+T234*(1-T238)*D237","v":0},{"$f":"+T234*(1-T238)*E237","v":0},{"$f":"+T234*(1-T238)*F237","v":0},{"$f":"+T234*(1-T238)*G237","v":0},{"$f":"+T234*(1-T238)*H237","v":0},{"$f":"+T234*(1-T238)*I237","v":0},{"$f":"+T234*(1-T238)*J237","v":0},{"$f":"+T234*(1-T238)*K237","v":0},{"$f":"+T234*(1-T238)*L237","v":0},{"$f":"+T234*(1-T238)*M237","v":0},{"$f":"+T234*(1-T238)*N237","v":0},{"$f":"+T234*(1-T238)*O237","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U234*U238+U234*(1-U238)*C237","v":0},{"$f":"+U234*(1-U238)*D237","v":0},{"$f":"+U234*(1-U238)*E237","v":0},{"$f":"+U234*(1-U238)*F237","v":0},{"$f":"+U234*(1-U238)*G237","v":0},{"$f":"+U234*(1-U238)*H237","v":0},{"$f":"+U234*(1-U238)*I237","v":0},{"$f":"+U234*(1-U238)*J237","v":0},{"$f":"+U234*(1-U238)*K237","v":0},{"$f":"+U234*(1-U238)*L237","v":0},{"$f":"+U234*(1-U238)*M237","v":0},{"$f":"+U234*(1-U238)*N237","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V234*V238+V234*(1-V238)*C237","v":0},{"$f":"+V234*(1-V238)*D237","v":0},{"$f":"+V234*(1-V238)*E237","v":0},{"$f":"+V234*(1-V238)*F237","v":0},{"$f":"+V234*(1-V238)*G237","v":0},{"$f":"+V234*(1-V238)*H237","v":0},{"$f":"+V234*(1-V238)*I237","v":0},{"$f":"+V234*(1-V238)*J237","v":0},{"$f":"+V234*(1-V238)*K237","v":0},{"$f":"+V234*(1-V238)*L237","v":0},{"$f":"+V234*(1-V238)*M237","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W234*W238+W234*(1-W238)*C237","v":0},{"$f":"+W234*(1-W238)*D237","v":0},{"$f":"+W234*(1-W238)*E237","v":0},{"$f":"+W234*(1-W238)*F237","v":0},{"$f":"+W234*(1-W238)*G237","v":0},{"$f":"+W234*(1-W238)*H237","v":0},{"$f":"+W234*(1-W238)*I237","v":0},{"$f":"+W234*(1-W238)*J237","v":0},{"$f":"+W234*(1-W238)*K237","v":0},{"$f":"+W234*(1-W238)*L237","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X234*X238+X234*(1-X238)*C237","v":0},{"$f":"+X234*(1-X238)*D237","v":0},{"$f":"+X234*(1-X238)*E237","v":0},{"$f":"+X234*(1-X238)*F237","v":0},{"$f":"+X234*(1-X238)*G237","v":0},{"$f":"+X234*(1-X238)*H237","v":0},{"$f":"+X234*(1-X238)*I237","v":0},{"$f":"+X234*(1-X238)*J237","v":0},{"$f":"+X234*(1-X238)*K237","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y234*Y238+Y234*(1-Y238)*C237","v":0},{"$f":"+Y234*(1-Y238)*D237","v":0},{"$f":"+Y234*(1-Y238)*E237","v":0},{"$f":"+Y234*(1-Y238)*F237","v":0},{"$f":"+Y234*(1-Y238)*G237","v":0},{"$f":"+Y234*(1-Y238)*H237","v":0},{"$f":"+Y234*(1-Y238)*I237","v":0},{"$f":"+Y234*(1-Y238)*J237","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z234*Z238+Z234*(1-Z238)*C237","v":0},{"$f":"+Z234*(1-Z238)*D237","v":0},{"$f":"+Z234*(1-Z238)*E237","v":0},{"$f":"+Z234*(1-Z238)*F237","v":0},{"$f":"+Z234*(1-Z238)*G237","v":0},{"$f":"+Z234*(1-Z238)*H237","v":0},{"$f":"+Z234*(1-Z238)*I237","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA234*AA238+AA234*(1-AA238)*C237","v":0},{"$f":"+AA234*(1-AA238)*D237","v":0},{"$f":"+AA234*(1-AA238)*E237","v":0},{"$f":"+AA234*(1-AA238)*F237","v":0},{"$f":"+AA234*(1-AA238)*G237","v":0},{"$f":"+AA234*(1-AA238)*H237","v":0},0,0]
[2047,0,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,{"$f":"AB234*AB238+AB234*(1-AB238)*C237","v":0},{"$f":"+AB234*(1-AB238)*D237","v":0},{"$f":"+AB234*(1-AB238)*E237","v":0},{"$f":"+AB234*(1-AB238)*F237","v":0},{"$f":"+AB234*(1-AB238)*G237","v":0},{"$f":"SUM(C264:AF264)","v":0},0]
[2048,0,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,{"$f":"AC234*AC238+AC234*(1-AC238)*C237","v":0},{"$f":"+AC234*(1-AC238)*D237","v":0},{"$f":"+AC234*(1-AC238)*E237","v":0},{"$f":"+AC234*(1-AC238)*F237","v":0},0,0]
[2049,0,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,null,{"$f":"AD234*AD238+AD234*(1-AD238)*C237","v":0},{"$f":"+AD234*(1-AD238)*D237","v":0},{"$f":"+AD234*(1-AD238)*E237","v":0},0,0]
[2050,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE234*AE238+AE234*(1-AE238)*C237","v":0},{"$f":"+AE234*(1-AE238)*D237","v":0},0,0]
[2051,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF234*AF238+AF234*(1-AF238)*C237","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A233","v":"Total Depreciation - Interior Costs - Soft Costs"},{"$f":"SUM(B239:B268)","v":9701578.8821190707},{"$f":"SUM(C239:C268)","v":0},{"$f":"SUM(D239:D268)","v":0},0,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,248758.43287484796,6716477.6876208978,2985101.194498173]
[]
[{"$f":"+Book!A257","v":"Interior Costs - Construction"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$13=\"y\",Book!C258*(1-C$446),Book!C258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!D258*(1-D$446),Book!D258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!E258*(1-E$446),Book!E258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!F258*(1-F$446),Book!F258)","v":76500959.258979723},{"$f":"IF(Capex!$F$13=\"y\",Book!G258*(1-G$446),Book!G258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!H258*(1-H$446),Book!H258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!I258*(1-I$446),Book!I258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!J258*(1-J$446),Book!J258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!K258*(1-K$446),Book!K258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!L258*(1-L$446),Book!L258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!M258*(1-M$446),Book!M258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!N258*(1-N$446),Book!N258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!O258*(1-O$446),Book!O258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!P258*(1-P$446),Book!P258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!Q258*(1-Q$446),Book!Q258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!R258*(1-R$446),Book!R258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!S258*(1-S$446),Book!S258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!T258*(1-T$446),Book!T258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!U258*(1-U$446),Book!U258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!V258*(1-V$446),Book!V258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!W258*(1-W$446),Book!W258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!X258*(1-X$446),Book!X258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!Y258*(1-Y$446),Book!Y258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!Z258*(1-Z$446),Book!Z258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!AA258*(1-AA$446),Book!AA258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!AB258*(1-AB$446),Book!AB258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!AC258*(1-AC$446),Book!AC258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!AD258*(1-AD$446),Book!AD258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!AE258*(1-AE$446),Book!AE258)","v":0},{"$f":"IF(Capex!$F$13=\"y\",Book!AF258*(1-AF$446),Book!AF258)","v":0}]
["Cumulative",null,{"$f":"+C272","v":0},{"$f":"+D272+C273","v":0},0,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723,76500959.258979723]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$13","v":39},{"$f":"SUMIF($B$459:$I$459,$B275,$B$460:$I$460)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$461:$I$461)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$462:$I$462)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$463:$I$463)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$464:$I$464)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$465:$I$465)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$466:$I$466)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$467:$I$467)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$468:$I$468)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$469:$I$469)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$470:$I$470)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$471:$I$471)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$472:$I$472)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$473:$I$473)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$474:$I$474)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$475:$I$475)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$476:$I$476)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$477:$I$477)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$478:$I$478)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$479:$I$479)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$480:$I$480)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$481:$I$481)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$482:$I$482)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$483:$I$483)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B275,$B$484:$I$484)","v":2.564102564102564E-2},2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE276,IF($B275=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A163","v":2022},{"$f":"SUMIF($C$2:$AF$2,A277,$C$272:$AF$272)","v":0},{"$f":"C272*C276+C272*(1-C276)*C275","v":0},{"$f":"C272*(1-C276)*D275","v":0},{"$f":"C272*(1-C276)*E275","v":0},{"$f":"C272*(1-C276)*F275","v":0},{"$f":"C272*(1-C276)*G275","v":0},{"$f":"C272*(1-C276)*H275","v":0},{"$f":"C272*(1-C276)*I275","v":0},{"$f":"C272*(1-C276)*J275","v":0},{"$f":"C272*(1-C276)*K275","v":0},{"$f":"C272*(1-C276)*L275","v":0},{"$f":"C272*(1-C276)*M275","v":0},{"$f":"C272*(1-C276)*N275","v":0},{"$f":"C272*(1-C276)*O275","v":0},{"$f":"C272*(1-C276)*P275","v":0},{"$f":"C272*(1-C276)*Q275","v":0},{"$f":"C272*(1-C276)*R275","v":0},{"$f":"C272*(1-C276)*S275","v":0},{"$f":"C272*(1-C276)*T275","v":0},{"$f":"C272*(1-C276)*U275","v":0},{"$f":"C272*(1-C276)*V275","v":0},{"$f":"C272*(1-C276)*W275","v":0},{"$f":"C272*(1-C276)*X275","v":0},{"$f":"C272*(1-C276)*Y275","v":0},{"$f":"C272*(1-C276)*Z275","v":0},{"$f":"C272*(1-C276)*AA275","v":0},{"$f":"C272*(1-C276)*AB275","v":0},{"$f":"C272*(1-C276)*AC275","v":0},{"$f":"C272*(1-C276)*AD275","v":0},{"$f":"C272*(1-C276)*AE275","v":0},{"$f":"C272*(1-C276)*AF275","v":0},{"$f":"SUM(C277:AF277)","v":0},{"$f":"+B277-AG277","v":0}]
[{"$f":"+A164","v":2023},{"$f":"SUMIF($C$2:$AF$2,A278,$C$272:$AF$272)","v":0},null,{"$f":"D272*D276+D272*(1-D276)*C275","v":0},{"$f":"+D272*(1-D276)*D275","v":0},{"$f":"+D272*(1-D276)*E275","v":0},{"$f":"+D272*(1-D276)*F275","v":0},{"$f":"+D272*(1-D276)*G275","v":0},{"$f":"+D272*(1-D276)*H275","v":0},{"$f":"+D272*(1-D276)*I275","v":0},{"$f":"+D272*(1-D276)*J275","v":0},{"$f":"+D272*(1-D276)*K275","v":0},{"$f":"+D272*(1-D276)*L275","v":0},{"$f":"+D272*(1-D276)*M275","v":0},{"$f":"+D272*(1-D276)*N275","v":0},{"$f":"+D272*(1-D276)*O275","v":0},{"$f":"+D272*(1-D276)*P275","v":0},{"$f":"+D272*(1-D276)*Q275","v":0},{"$f":"+D272*(1-D276)*R275","v":0},{"$f":"+D272*(1-D276)*S275","v":0},{"$f":"+D272*(1-D276)*T275","v":0},{"$f":"+D272*(1-D276)*U275","v":0},{"$f":"+D272*(1-D276)*V275","v":0},{"$f":"+D272*(1-D276)*W275","v":0},{"$f":"+D272*(1-D276)*X275","v":0},{"$f":"+D272*(1-D276)*Y275","v":0},{"$f":"+D272*(1-D276)*Z275","v":0},{"$f":"+D272*(1-D276)*AA275","v":0},{"$f":"+D272*(1-D276)*AB275","v":0},{"$f":"+D272*(1-D276)*AC275","v":0},{"$f":"+D272*(1-D276)*AD275","v":0},{"$f":"+D272*(1-D276)*AE275","v":0},0,{"$f":"+B278-AG278","v":0}]
[2024,0,null,null,{"$f":"E272*E276+E272*(1-E276)*C275","v":0},{"$f":"+E272*(1-E276)*D275","v":0},{"$f":"+E272*(1-E276)*E275","v":0},{"$f":"+E272*(1-E276)*F275","v":0},{"$f":"+E272*(1-E276)*G275","v":0},{"$f":"+E272*(1-E276)*H275","v":0},{"$f":"+E272*(1-E276)*I275","v":0},{"$f":"+E272*(1-E276)*J275","v":0},{"$f":"+E272*(1-E276)*K275","v":0},{"$f":"+E272*(1-E276)*L275","v":0},{"$f":"+E272*(1-E276)*M275","v":0},{"$f":"+E272*(1-E276)*N275","v":0},{"$f":"+E272*(1-E276)*O275","v":0},{"$f":"+E272*(1-E276)*P275","v":0},{"$f":"+E272*(1-E276)*Q275","v":0},{"$f":"+E272*(1-E276)*R275","v":0},{"$f":"+E272*(1-E276)*S275","v":0},{"$f":"+E272*(1-E276)*T275","v":0},{"$f":"+E272*(1-E276)*U275","v":0},{"$f":"+E272*(1-E276)*V275","v":0},{"$f":"+E272*(1-E276)*W275","v":0},{"$f":"+E272*(1-E276)*X275","v":0},{"$f":"+E272*(1-E276)*Y275","v":0},{"$f":"+E272*(1-E276)*Z275","v":0},{"$f":"+E272*(1-E276)*AA275","v":0},{"$f":"+E272*(1-E276)*AB275","v":0},{"$f":"+E272*(1-E276)*AC275","v":0},{"$f":"+E272*(1-E276)*AD275","v":0},0,0]
[2025,76500959.258979723,null,null,null,{"$f":"F272*F276+F272*(1-F276)*C275","v":1961563.057922557},{"$f":"+F272*(1-F276)*D275","v":1961563.057922557},{"$f":"+F272*(1-F276)*E275","v":1961563.057922557},{"$f":"+F272*(1-F276)*F275","v":1961563.057922557},{"$f":"+F272*(1-F276)*G275","v":1961563.057922557},{"$f":"+F272*(1-F276)*H275","v":1961563.057922557},{"$f":"+F272*(1-F276)*I275","v":1961563.057922557},{"$f":"+F272*(1-F276)*J275","v":1961563.057922557},{"$f":"+F272*(1-F276)*K275","v":1961563.057922557},{"$f":"+F272*(1-F276)*L275","v":1961563.057922557},{"$f":"+F272*(1-F276)*M275","v":1961563.057922557},{"$f":"+F272*(1-F276)*N275","v":1961563.057922557},{"$f":"+F272*(1-F276)*O275","v":1961563.057922557},{"$f":"+F272*(1-F276)*P275","v":1961563.057922557},{"$f":"+F272*(1-F276)*Q275","v":1961563.057922557},{"$f":"+F272*(1-F276)*R275","v":1961563.057922557},{"$f":"+F272*(1-F276)*S275","v":1961563.057922557},{"$f":"+F272*(1-F276)*T275","v":1961563.057922557},{"$f":"+F272*(1-F276)*U275","v":1961563.057922557},{"$f":"+F272*(1-F276)*V275","v":1961563.057922557},{"$f":"+F272*(1-F276)*W275","v":1961563.057922557},{"$f":"+F272*(1-F276)*X275","v":1961563.057922557},{"$f":"+F272*(1-F276)*Y275","v":1961563.057922557},{"$f":"+F272*(1-F276)*Z275","v":1961563.057922557},{"$f":"+F272*(1-F276)*AA275","v":1961563.057922557},{"$f":"+F272*(1-F276)*AB275","v":1961563.057922557},{"$f":"+F272*(1-F276)*AC275","v":1961563.057922557},52962202.563909039,23538756.695070684]
[2026,0,null,null,null,null,{"$f":"G272*G276+G272*(1-G276)*C275","v":0},{"$f":"+G272*(1-G276)*D275","v":0},{"$f":"+G272*(1-G276)*E275","v":0},{"$f":"+G272*(1-G276)*F275","v":0},{"$f":"+G272*(1-G276)*G275","v":0},{"$f":"+G272*(1-G276)*H275","v":0},{"$f":"+G272*(1-G276)*I275","v":0},{"$f":"+G272*(1-G276)*J275","v":0},{"$f":"+G272*(1-G276)*K275","v":0},{"$f":"+G272*(1-G276)*L275","v":0},{"$f":"+G272*(1-G276)*M275","v":0},{"$f":"+G272*(1-G276)*N275","v":0},{"$f":"+G272*(1-G276)*O275","v":0},{"$f":"+G272*(1-G276)*P275","v":0},{"$f":"+G272*(1-G276)*Q275","v":0},{"$f":"+G272*(1-G276)*R275","v":0},{"$f":"+G272*(1-G276)*S275","v":0},{"$f":"+G272*(1-G276)*T275","v":0},{"$f":"+G272*(1-G276)*U275","v":0},{"$f":"+G272*(1-G276)*V275","v":0},{"$f":"+G272*(1-G276)*W275","v":0},{"$f":"+G272*(1-G276)*X275","v":0},{"$f":"+G272*(1-G276)*Y275","v":0},{"$f":"+G272*(1-G276)*Z275","v":0},{"$f":"+G272*(1-G276)*AA275","v":0},{"$f":"+G272*(1-G276)*AB275","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H272*H276+H272*(1-H276)*C275","v":0},{"$f":"+H272*(1-H276)*D275","v":0},{"$f":"+H272*(1-H276)*E275","v":0},{"$f":"+H272*(1-H276)*F275","v":0},{"$f":"+H272*(1-H276)*G275","v":0},{"$f":"+H272*(1-H276)*H275","v":0},{"$f":"+H272*(1-H276)*I275","v":0},{"$f":"+H272*(1-H276)*J275","v":0},{"$f":"+H272*(1-H276)*K275","v":0},{"$f":"+H272*(1-H276)*L275","v":0},{"$f":"+H272*(1-H276)*M275","v":0},{"$f":"+H272*(1-H276)*N275","v":0},{"$f":"+H272*(1-H276)*O275","v":0},{"$f":"+H272*(1-H276)*P275","v":0},{"$f":"+H272*(1-H276)*Q275","v":0},{"$f":"+H272*(1-H276)*R275","v":0},{"$f":"+H272*(1-H276)*S275","v":0},{"$f":"+H272*(1-H276)*T275","v":0},{"$f":"+H272*(1-H276)*U275","v":0},{"$f":"+H272*(1-H276)*V275","v":0},{"$f":"+H272*(1-H276)*W275","v":0},{"$f":"+H272*(1-H276)*X275","v":0},{"$f":"+H272*(1-H276)*Y275","v":0},{"$f":"+H272*(1-H276)*Z275","v":0},{"$f":"+H272*(1-H276)*AA275","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I272*I276+I272*(1-I276)*C275","v":0},{"$f":"+I272*(1-I276)*D275","v":0},{"$f":"+I272*(1-I276)*E275","v":0},{"$f":"+I272*(1-I276)*F275","v":0},{"$f":"+I272*(1-I276)*G275","v":0},{"$f":"+I272*(1-I276)*H275","v":0},{"$f":"+I272*(1-I276)*I275","v":0},{"$f":"+I272*(1-I276)*J275","v":0},{"$f":"+I272*(1-I276)*K275","v":0},{"$f":"+I272*(1-I276)*L275","v":0},{"$f":"+I272*(1-I276)*M275","v":0},{"$f":"+I272*(1-I276)*N275","v":0},{"$f":"+I272*(1-I276)*O275","v":0},{"$f":"+I272*(1-I276)*P275","v":0},{"$f":"+I272*(1-I276)*Q275","v":0},{"$f":"+I272*(1-I276)*R275","v":0},{"$f":"+I272*(1-I276)*S275","v":0},{"$f":"+I272*(1-I276)*T275","v":0},{"$f":"+I272*(1-I276)*U275","v":0},{"$f":"+I272*(1-I276)*V275","v":0},{"$f":"+I272*(1-I276)*W275","v":0},{"$f":"+I272*(1-I276)*X275","v":0},{"$f":"+I272*(1-I276)*Y275","v":0},{"$f":"+I272*(1-I276)*Z275","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J272*J276+J272*(1-J276)*C275","v":0},{"$f":"K272*K276+J272*(1-K276)*D275","v":0},{"$f":"L272*L276+J272*(1-L276)*E275","v":0},{"$f":"M272*M276+J272*(1-M276)*F275","v":0},{"$f":"N272*N276+J272*(1-N276)*G275","v":0},{"$f":"O272*O276+J272*(1-O276)*H275","v":0},{"$f":"P272*P276+J272*(1-P276)*I275","v":0},{"$f":"Q272*Q276+J272*(1-Q276)*J275","v":0},{"$f":"R272*R276+J272*(1-R276)*K275","v":0},{"$f":"S272*S276+J272*(1-S276)*L275","v":0},{"$f":"T272*T276+J272*(1-T276)*M275","v":0},{"$f":"U272*U276+J272*(1-U276)*N275","v":0},{"$f":"V272*V276+J272*(1-V276)*O275","v":0},{"$f":"W272*W276+J272*(1-W276)*P275","v":0},{"$f":"X272*X276+J272*(1-X276)*Q275","v":0},{"$f":"Y272*Y276+J272*(1-Y276)*R275","v":0},{"$f":"Z272*Z276+J272*(1-Z276)*S275","v":0},{"$f":"AA272*AA276+J272*(1-AA276)*T275","v":0},{"$f":"AB272*AB276+J272*(1-AB276)*U275","v":0},{"$f":"AC272*AC276+J272*(1-AC276)*V275","v":0},{"$f":"AD272*AD276+J272*(1-AD276)*W275","v":0},{"$f":"AE272*AE276+J272*(1-AE276)*X275","v":0},{"$f":"AF272*AF276+J272*(1-AF276)*Y275","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K272*K276+K272*(1-K276)*C275","v":0},{"$f":"+K272*(1-K276)*D275","v":0},{"$f":"+K272*(1-K276)*E275","v":0},{"$f":"+K272*(1-K276)*F275","v":0},{"$f":"+K272*(1-K276)*G275","v":0},{"$f":"+K272*(1-K276)*H275","v":0},{"$f":"+K272*(1-K276)*I275","v":0},{"$f":"+K272*(1-K276)*J275","v":0},{"$f":"+K272*(1-K276)*K275","v":0},{"$f":"+K272*(1-K276)*L275","v":0},{"$f":"+K272*(1-K276)*M275","v":0},{"$f":"+K272*(1-K276)*N275","v":0},{"$f":"+K272*(1-K276)*O275","v":0},{"$f":"+K272*(1-K276)*P275","v":0},{"$f":"+K272*(1-K276)*Q275","v":0},{"$f":"+K272*(1-K276)*R275","v":0},{"$f":"+K272*(1-K276)*S275","v":0},{"$f":"+K272*(1-K276)*T275","v":0},{"$f":"+K272*(1-K276)*U275","v":0},{"$f":"+K272*(1-K276)*V275","v":0},{"$f":"+K272*(1-K276)*W275","v":0},{"$f":"+K272*(1-K276)*X275","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L272*L276+L272*(1-L276)*C275","v":0},{"$f":"+L272*(1-L276)*D275","v":0},{"$f":"+L272*(1-L276)*E275","v":0},{"$f":"+L272*(1-L276)*F275","v":0},{"$f":"+L272*(1-L276)*G275","v":0},{"$f":"+L272*(1-L276)*H275","v":0},{"$f":"+L272*(1-L276)*I275","v":0},{"$f":"+L272*(1-L276)*J275","v":0},{"$f":"+L272*(1-L276)*K275","v":0},{"$f":"+L272*(1-L276)*L275","v":0},{"$f":"+L272*(1-L276)*M275","v":0},{"$f":"+L272*(1-L276)*N275","v":0},{"$f":"+L272*(1-L276)*O275","v":0},{"$f":"+L272*(1-L276)*P275","v":0},{"$f":"+L272*(1-L276)*Q275","v":0},{"$f":"+L272*(1-L276)*R275","v":0},{"$f":"+L272*(1-L276)*S275","v":0},{"$f":"+L272*(1-L276)*T275","v":0},{"$f":"+L272*(1-L276)*U275","v":0},{"$f":"+L272*(1-L276)*V275","v":0},{"$f":"+L272*(1-L276)*W275","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M272*M276+M272*(1-M276)*C275","v":0},{"$f":"+M272*(1-M276)*D275","v":0},{"$f":"+M272*(1-M276)*E275","v":0},{"$f":"+M272*(1-M276)*F275","v":0},{"$f":"+M272*(1-M276)*G275","v":0},{"$f":"+M272*(1-M276)*H275","v":0},{"$f":"+M272*(1-M276)*I275","v":0},{"$f":"+M272*(1-M276)*J275","v":0},{"$f":"+M272*(1-M276)*K275","v":0},{"$f":"+M272*(1-M276)*L275","v":0},{"$f":"+M272*(1-M276)*M275","v":0},{"$f":"+M272*(1-M276)*N275","v":0},{"$f":"+M272*(1-M276)*O275","v":0},{"$f":"+M272*(1-M276)*P275","v":0},{"$f":"+M272*(1-M276)*Q275","v":0},{"$f":"+M272*(1-M276)*R275","v":0},{"$f":"+M272*(1-M276)*S275","v":0},{"$f":"+M272*(1-M276)*T275","v":0},{"$f":"+M272*(1-M276)*U275","v":0},{"$f":"+M272*(1-M276)*V275","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N272*N276+N272*(1-N276)*C275","v":0},{"$f":"+N272*(1-N276)*D275","v":0},{"$f":"+N272*(1-N276)*E275","v":0},{"$f":"+N272*(1-N276)*F275","v":0},{"$f":"+N272*(1-N276)*G275","v":0},{"$f":"+N272*(1-N276)*H275","v":0},{"$f":"+N272*(1-N276)*I275","v":0},{"$f":"+N272*(1-N276)*J275","v":0},{"$f":"+N272*(1-N276)*K275","v":0},{"$f":"+N272*(1-N276)*L275","v":0},{"$f":"+N272*(1-N276)*M275","v":0},{"$f":"+N272*(1-N276)*N275","v":0},{"$f":"+N272*(1-N276)*O275","v":0},{"$f":"+N272*(1-N276)*P275","v":0},{"$f":"+N272*(1-N276)*Q275","v":0},{"$f":"+N272*(1-N276)*R275","v":0},{"$f":"+N272*(1-N276)*S275","v":0},{"$f":"+N272*(1-N276)*T275","v":0},{"$f":"+N272*(1-N276)*U275","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O272*O276+O272*(1-O276)*C275","v":0},{"$f":"+O272*(1-O276)*D275","v":0},{"$f":"+O272*(1-O276)*E275","v":0},{"$f":"+O272*(1-O276)*F275","v":0},{"$f":"+O272*(1-O276)*G275","v":0},{"$f":"+O272*(1-O276)*H275","v":0},{"$f":"+O272*(1-O276)*I275","v":0},{"$f":"+O272*(1-O276)*J275","v":0},{"$f":"+O272*(1-O276)*K275","v":0},{"$f":"+O272*(1-O276)*L275","v":0},{"$f":"+O272*(1-O276)*M275","v":0},{"$f":"+O272*(1-O276)*N275","v":0},{"$f":"+O272*(1-O276)*O275","v":0},{"$f":"+O272*(1-O276)*P275","v":0},{"$f":"+O272*(1-O276)*Q275","v":0},{"$f":"+O272*(1-O276)*R275","v":0},{"$f":"+O272*(1-O276)*S275","v":0},{"$f":"+O272*(1-O276)*T275","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P272*P276+P272*(1-P276)*C275","v":0},{"$f":"+P272*(1-P276)*D275","v":0},{"$f":"+P272*(1-P276)*E275","v":0},{"$f":"+P272*(1-P276)*F275","v":0},{"$f":"+P272*(1-P276)*G275","v":0},{"$f":"+P272*(1-P276)*H275","v":0},{"$f":"+P272*(1-P276)*I275","v":0},{"$f":"+P272*(1-P276)*J275","v":0},{"$f":"+P272*(1-P276)*K275","v":0},{"$f":"+P272*(1-P276)*L275","v":0},{"$f":"+P272*(1-P276)*M275","v":0},{"$f":"+P272*(1-P276)*N275","v":0},{"$f":"+P272*(1-P276)*O275","v":0},{"$f":"+P272*(1-P276)*P275","v":0},{"$f":"+P272*(1-P276)*Q275","v":0},{"$f":"+P272*(1-P276)*R275","v":0},{"$f":"+P272*(1-P276)*S275","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q272*Q276+Q272*(1-Q276)*C275","v":0},{"$f":"Q272*(1-Q276)*D275","v":0},{"$f":"Q272*(1-Q276)*E275","v":0},{"$f":"Q272*(1-Q276)*F275","v":0},{"$f":"Q272*(1-Q276)*G275","v":0},{"$f":"Q272*(1-Q276)*H275","v":0},{"$f":"Q272*(1-Q276)*I275","v":0},{"$f":"Q272*(1-Q276)*J275","v":0},{"$f":"Q272*(1-Q276)*K275","v":0},{"$f":"Q272*(1-Q276)*L275","v":0},{"$f":"Q272*(1-Q276)*M275","v":0},{"$f":"Q272*(1-Q276)*N275","v":0},{"$f":"Q272*(1-Q276)*O275","v":0},{"$f":"Q272*(1-Q276)*P275","v":0},{"$f":"Q272*(1-Q276)*Q275","v":0},{"$f":"Q272*(1-Q276)*R275","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R272*R276+R272*(1-R276)*C275","v":0},{"$f":"R272*(1-R276)*D275","v":0},{"$f":"R272*(1-R276)*E275","v":0},{"$f":"R272*(1-R276)*F275","v":0},{"$f":"R272*(1-R276)*G275","v":0},{"$f":"R272*(1-R276)*H275","v":0},{"$f":"R272*(1-R276)*I275","v":0},{"$f":"R272*(1-R276)*J275","v":0},{"$f":"R272*(1-R276)*K275","v":0},{"$f":"R272*(1-R276)*L275","v":0},{"$f":"R272*(1-R276)*M275","v":0},{"$f":"R272*(1-R276)*N275","v":0},{"$f":"R272*(1-R276)*O275","v":0},{"$f":"R272*(1-R276)*P275","v":0},{"$f":"R272*(1-R276)*Q275","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S272*S276+S272*(1-S276)*C275","v":0},{"$f":"+S272*(1-S276)*D275","v":0},{"$f":"+S272*(1-S276)*E275","v":0},{"$f":"+S272*(1-S276)*F275","v":0},{"$f":"+S272*(1-S276)*G275","v":0},{"$f":"+S272*(1-S276)*H275","v":0},{"$f":"+S272*(1-S276)*I275","v":0},{"$f":"+S272*(1-S276)*J275","v":0},{"$f":"+S272*(1-S276)*K275","v":0},{"$f":"+S272*(1-S276)*L275","v":0},{"$f":"+S272*(1-S276)*M275","v":0},{"$f":"+S272*(1-S276)*N275","v":0},{"$f":"+S272*(1-S276)*O275","v":0},{"$f":"+S272*(1-S276)*P275","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T272*T276+T272*(1-T276)*C275","v":0},{"$f":"+T272*(1-T276)*D275","v":0},{"$f":"+T272*(1-T276)*E275","v":0},{"$f":"+T272*(1-T276)*F275","v":0},{"$f":"+T272*(1-T276)*G275","v":0},{"$f":"+T272*(1-T276)*H275","v":0},{"$f":"+T272*(1-T276)*I275","v":0},{"$f":"+T272*(1-T276)*J275","v":0},{"$f":"+T272*(1-T276)*K275","v":0},{"$f":"+T272*(1-T276)*L275","v":0},{"$f":"+T272*(1-T276)*M275","v":0},{"$f":"+T272*(1-T276)*N275","v":0},{"$f":"+T272*(1-T276)*O275","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U272*U276+U272*(1-U276)*C275","v":0},{"$f":"+U272*(1-U276)*D275","v":0},{"$f":"+U272*(1-U276)*E275","v":0},{"$f":"+U272*(1-U276)*F275","v":0},{"$f":"+U272*(1-U276)*G275","v":0},{"$f":"+U272*(1-U276)*H275","v":0},{"$f":"+U272*(1-U276)*I275","v":0},{"$f":"+U272*(1-U276)*J275","v":0},{"$f":"+U272*(1-U276)*K275","v":0},{"$f":"+U272*(1-U276)*L275","v":0},{"$f":"+U272*(1-U276)*M275","v":0},{"$f":"+U272*(1-U276)*N275","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V272*V276+V272*(1-V276)*C275","v":0},{"$f":"+V272*(1-V276)*D275","v":0},{"$f":"+V272*(1-V276)*E275","v":0},{"$f":"+V272*(1-V276)*F275","v":0},{"$f":"+V272*(1-V276)*G275","v":0},{"$f":"+V272*(1-V276)*H275","v":0},{"$f":"+V272*(1-V276)*I275","v":0},{"$f":"+V272*(1-V276)*J275","v":0},{"$f":"+V272*(1-V276)*K275","v":0},{"$f":"+V272*(1-V276)*L275","v":0},{"$f":"+V272*(1-V276)*M275","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W272*W276+W272*(1-W276)*C275","v":0},{"$f":"+W272*(1-W276)*D275","v":0},{"$f":"+W272*(1-W276)*E275","v":0},{"$f":"+W272*(1-W276)*F275","v":0},{"$f":"+W272*(1-W276)*G275","v":0},{"$f":"+W272*(1-W276)*H275","v":0},{"$f":"+W272*(1-W276)*I275","v":0},{"$f":"+W272*(1-W276)*J275","v":0},{"$f":"+W272*(1-W276)*K275","v":0},{"$f":"+W272*(1-W276)*L275","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X272*X276+X272*(1-X276)*C275","v":0},{"$f":"+X272*(1-X276)*D275","v":0},{"$f":"+X272*(1-X276)*E275","v":0},{"$f":"+X272*(1-X276)*F275","v":0},{"$f":"+X272*(1-X276)*G275","v":0},{"$f":"+X272*(1-X276)*H275","v":0},{"$f":"+X272*(1-X276)*I275","v":0},{"$f":"+X272*(1-X276)*J275","v":0},{"$f":"+X272*(1-X276)*K275","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y272*Y276+Y272*(1-Y276)*C275","v":0},{"$f":"+Y272*(1-Y276)*D275","v":0},{"$f":"+Y272*(1-Y276)*E275","v":0},{"$f":"+Y272*(1-Y276)*F275","v":0},{"$f":"+Y272*(1-Y276)*G275","v":0},{"$f":"+Y272*(1-Y276)*H275","v":0},{"$f":"+Y272*(1-Y276)*I275","v":0},{"$f":"+Y272*(1-Y276)*J275","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z272*Z276+Z272*(1-Z276)*C275","v":0},{"$f":"+Z272*(1-Z276)*D275","v":0},{"$f":"+Z272*(1-Z276)*E275","v":0},{"$f":"+Z272*(1-Z276)*F275","v":0},{"$f":"+Z272*(1-Z276)*G275","v":0},{"$f":"+Z272*(1-Z276)*H275","v":0},{"$f":"+Z272*(1-Z276)*I275","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA272*AA276+AA272*(1-AA276)*C275","v":0},{"$f":"+AA272*(1-AA276)*D275","v":0},{"$f":"+AA272*(1-AA276)*E275","v":0},{"$f":"+AA272*(1-AA276)*F275","v":0},{"$f":"+AA272*(1-AA276)*G275","v":0},{"$f":"+AA272*(1-AA276)*H275","v":0},0,0]
[2047,0,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,{"$f":"AB272*AB276+AB272*(1-AB276)*C275","v":0},{"$f":"+AB272*(1-AB276)*D275","v":0},{"$f":"+AB272*(1-AB276)*E275","v":0},{"$f":"+AB272*(1-AB276)*F275","v":0},{"$f":"+AB272*(1-AB276)*G275","v":0},{"$f":"SUM(C302:AF302)","v":0},0]
[2048,0,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,{"$f":"AC272*AC276+AC272*(1-AC276)*C275","v":0},{"$f":"+AC272*(1-AC276)*D275","v":0},{"$f":"+AC272*(1-AC276)*E275","v":0},{"$f":"+AC272*(1-AC276)*F275","v":0},0,0]
[2049,0,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,null,{"$f":"AD272*AD276+AD272*(1-AD276)*C275","v":0},{"$f":"+AD272*(1-AD276)*D275","v":0},{"$f":"+AD272*(1-AD276)*E275","v":0},0,0]
[2050,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE272*AE276+AE272*(1-AE276)*C275","v":0},{"$f":"+AE272*(1-AE276)*D275","v":0},0,0]
[2051,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF272*AF276+AF272*(1-AF276)*C275","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A271","v":"Total Depreciation - Interior Costs - Construction"},{"$f":"SUM(B277:B306)","v":76500959.258979723},{"$f":"SUM(C277:C306)","v":0},{"$f":"SUM(D277:D306)","v":0},0,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,1961563.057922557,52962202.563909039,23538756.695070684]
[]
[{"$f":"+Book!A293","v":"Maintenance Capital"}]
["Annual Capital",null,{"$f":"IF(Capex!$F$14=\"y\",Book!C294*(1-C$446),Book!C294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!D294*(1-D$446),Book!D294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!E294*(1-E$446),Book!E294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!F294*(1-F$446),Book!F294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!G294*(1-G$446),Book!G294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!H294*(1-H$446),Book!H294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!I294*(1-I$446),Book!I294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!J294*(1-J$446),Book!J294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!K294*(1-K$446),Book!K294)","v":0},{"$f":"IF(Capex!$F$14=\"y\",Book!L294*(1-L$446),Book!L294)","v":26500},{"$f":"IF(Capex!$F$14=\"y\",Book!M294*(1-M$446),Book!M294)","v":27295},{"$f":"IF(Capex!$F$14=\"y\",Book!N294*(1-N$446),Book!N294)","v":28364.72309090909},{"$f":"IF(Capex!$F$14=\"y\",Book!O294*(1-O$446),Book!O294)","v":29215.671818181818},{"$f":"IF(Capex!$F$14=\"y\",Book!P294*(1-P$446),Book!P294)","v":30092.137636363637},{"$f":"IF(Capex!$F$14=\"y\",Book!Q294*(1-Q$446),Book!Q294)","v":30994.90109090909},{"$f":"IF(Capex!$F$14=\"y\",Book!R294*(1-R$446),Book!R294)","v":66841.190909090918},{"$f":"IF(Capex!$F$14=\"y\",Book!S294*(1-S$446),Book!S294)","v":68846.431454545454},{"$f":"IF(Capex!$F$14=\"y\",Book!T294*(1-T$446),Book!T294)","v":70911.822181818177},{"$f":"IF(Capex!$F$14=\"y\",Book!U294*(1-U$446),Book!U294)","v":73039.174727272723},{"$f":"IF(Capex!$F$14=\"y\",Book!V294*(1-V$446),Book!V294)","v":75230.348909090899},{"$f":"IF(Capex!$F$14=\"y\",Book!W294*(1-W$446),Book!W294)","v":77487.262363636371},{"$f":"IF(Capex!$F$14=\"y\",Book!X294*(1-X$446),Book!X294)","v":79811.880909090905},{"$f":"IF(Capex!$F$14=\"y\",Book!Y294*(1-Y$446),Book!Y294)","v":82206.23781818182},{"$f":"IF(Capex!$F$14=\"y\",Book!Z294*(1-Z$446),Book!Z294)","v":84672.424181818176},{"$f":"IF(Capex!$F$14=\"y\",Book!AA294*(1-AA$446),Book!AA294)","v":87212.588909090904},{"$f":"IF(Capex!$F$14=\"y\",Book!AB294*(1-AB$446),Book!AB294)","v":89828.967636363639},{"$f":"IF(Capex!$F$14=\"y\",Book!AC294*(1-AC$446),Book!AC294)","v":92523.844181818175},{"$f":"IF(Capex!$F$14=\"y\",Book!AD294*(1-AD$446),Book!AD294)","v":95299.560181818175},{"$f":"IF(Capex!$F$14=\"y\",Book!AE294*(1-AE$446),Book!AE294)","v":98158.543999999994},{"$f":"IF(Capex!$F$14=\"y\",Book!AF294*(1-AF$446),Book!AF294)","v":101103.3010909091}]
["Cumulative",null,{"$f":"+C310","v":0},{"$f":"+D310+C311","v":0},0,0,0,0,0,0,0,26500,53795,82159.723090909087,111375.3949090909,141467.53254545454,172462.43363636362,239303.62454545454,308150.05599999998,379061.87818181817,452101.05290909088,527331.40181818174,604818.66418181814,684630.545090909,766836.78290909086,851509.20709090901,938721.79599999986,1028550.7636363634,1121074.6078181816,1216374.1679999998,1314532.7119999998,1415636.013090909]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$14","v":39},{"$f":"SUMIF($B$459:$I$459,$B313,$B$460:$I$460)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$461:$I$461)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$462:$I$462)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$463:$I$463)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$464:$I$464)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$465:$I$465)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$466:$I$466)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$467:$I$467)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$468:$I$468)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$469:$I$469)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$470:$I$470)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$471:$I$471)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$472:$I$472)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$473:$I$473)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$474:$I$474)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$475:$I$475)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$476:$I$476)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$477:$I$477)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$478:$I$478)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$479:$I$479)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$480:$I$480)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$481:$I$481)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$482:$I$482)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$483:$I$483)","v":2.564102564102564E-2},{"$f":"SUMIF($B$459:$I$459,$B313,$B$484:$I$484)","v":2.564102564102564E-2},2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2,2.564102564102564E-2]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE314,IF($B313=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A201","v":2022},{"$f":"SUMIF($C$2:$AF$2,A315,$C$310:$AF$310)","v":0},{"$f":"C310*C314+C310*(1-C314)*C313","v":0},{"$f":"C310*(1-C314)*D313","v":0},{"$f":"C310*(1-C314)*E313","v":0},{"$f":"C310*(1-C314)*F313","v":0},{"$f":"C310*(1-C314)*G313","v":0},{"$f":"C310*(1-C314)*H313","v":0},{"$f":"C310*(1-C314)*I313","v":0},{"$f":"C310*(1-C314)*J313","v":0},{"$f":"C310*(1-C314)*K313","v":0},{"$f":"C310*(1-C314)*L313","v":0},{"$f":"C310*(1-C314)*M313","v":0},{"$f":"C310*(1-C314)*N313","v":0},{"$f":"C310*(1-C314)*O313","v":0},{"$f":"C310*(1-C314)*P313","v":0},{"$f":"C310*(1-C314)*Q313","v":0},{"$f":"C310*(1-C314)*R313","v":0},{"$f":"C310*(1-C314)*S313","v":0},{"$f":"C310*(1-C314)*T313","v":0},{"$f":"C310*(1-C314)*U313","v":0},{"$f":"C310*(1-C314)*V313","v":0},{"$f":"C310*(1-C314)*W313","v":0},{"$f":"C310*(1-C314)*X313","v":0},{"$f":"C310*(1-C314)*Y313","v":0},{"$f":"C310*(1-C314)*Z313","v":0},{"$f":"C310*(1-C314)*AA313","v":0},{"$f":"C310*(1-C314)*AB313","v":0},{"$f":"C310*(1-C314)*AC313","v":0},{"$f":"C310*(1-C314)*AD313","v":0},{"$f":"C310*(1-C314)*AE313","v":0},{"$f":"C310*(1-C314)*AF313","v":0},{"$f":"SUM(C315:AF315)","v":0},{"$f":"+B315-AG315","v":0}]
[{"$f":"+A315+1","v":2023},{"$f":"SUMIF($C$2:$AF$2,A316,$C$310:$AF$310)","v":0},null,{"$f":"D310*D314+D310*(1-D314)*C313","v":0},{"$f":"+D310*(1-D314)*D313","v":0},{"$f":"+D310*(1-D314)*E313","v":0},{"$f":"+D310*(1-D314)*F313","v":0},{"$f":"+D310*(1-D314)*G313","v":0},{"$f":"+D310*(1-D314)*H313","v":0},{"$f":"+D310*(1-D314)*I313","v":0},{"$f":"+D310*(1-D314)*J313","v":0},{"$f":"+D310*(1-D314)*K313","v":0},{"$f":"+D310*(1-D314)*L313","v":0},{"$f":"+D310*(1-D314)*M313","v":0},{"$f":"+D310*(1-D314)*N313","v":0},{"$f":"+D310*(1-D314)*O313","v":0},{"$f":"+D310*(1-D314)*P313","v":0},{"$f":"+D310*(1-D314)*Q313","v":0},{"$f":"+D310*(1-D314)*R313","v":0},{"$f":"+D310*(1-D314)*S313","v":0},{"$f":"+D310*(1-D314)*T313","v":0},{"$f":"+D310*(1-D314)*U313","v":0},{"$f":"+D310*(1-D314)*V313","v":0},{"$f":"+D310*(1-D314)*W313","v":0},{"$f":"+D310*(1-D314)*X313","v":0},{"$f":"+D310*(1-D314)*Y313","v":0},{"$f":"+D310*(1-D314)*Z313","v":0},{"$f":"+D310*(1-D314)*AA313","v":0},{"$f":"+D310*(1-D314)*AB313","v":0},{"$f":"+D310*(1-D314)*AC313","v":0},{"$f":"+D310*(1-D314)*AD313","v":0},{"$f":"+D310*(1-D314)*AE313","v":0},0,{"$f":"+B316-AG316","v":0}]
[{"$f":"+A316+1","v":2024},0,null,null,{"$f":"E310*E314+E310*(1-E314)*C313","v":0},{"$f":"+E310*(1-E314)*D313","v":0},{"$f":"+E310*(1-E314)*E313","v":0},{"$f":"+E310*(1-E314)*F313","v":0},{"$f":"+E310*(1-E314)*G313","v":0},{"$f":"+E310*(1-E314)*H313","v":0},{"$f":"+E310*(1-E314)*I313","v":0},{"$f":"+E310*(1-E314)*J313","v":0},{"$f":"+E310*(1-E314)*K313","v":0},{"$f":"+E310*(1-E314)*L313","v":0},{"$f":"+E310*(1-E314)*M313","v":0},{"$f":"+E310*(1-E314)*N313","v":0},{"$f":"+E310*(1-E314)*O313","v":0},{"$f":"+E310*(1-E314)*P313","v":0},{"$f":"+E310*(1-E314)*Q313","v":0},{"$f":"+E310*(1-E314)*R313","v":0},{"$f":"+E310*(1-E314)*S313","v":0},{"$f":"+E310*(1-E314)*T313","v":0},{"$f":"+E310*(1-E314)*U313","v":0},{"$f":"+E310*(1-E314)*V313","v":0},{"$f":"+E310*(1-E314)*W313","v":0},{"$f":"+E310*(1-E314)*X313","v":0},{"$f":"+E310*(1-E314)*Y313","v":0},{"$f":"+E310*(1-E314)*Z313","v":0},{"$f":"+E310*(1-E314)*AA313","v":0},{"$f":"+E310*(1-E314)*AB313","v":0},{"$f":"+E310*(1-E314)*AC313","v":0},{"$f":"+E310*(1-E314)*AD313","v":0},0,0]
[2025,0,null,null,null,{"$f":"F310*F314+F310*(1-F314)*C313","v":0},{"$f":"+F310*(1-F314)*D313","v":0},{"$f":"+F310*(1-F314)*E313","v":0},{"$f":"+F310*(1-F314)*F313","v":0},{"$f":"+F310*(1-F314)*G313","v":0},{"$f":"+F310*(1-F314)*H313","v":0},{"$f":"+F310*(1-F314)*I313","v":0},{"$f":"+F310*(1-F314)*J313","v":0},{"$f":"+F310*(1-F314)*K313","v":0},{"$f":"+F310*(1-F314)*L313","v":0},{"$f":"+F310*(1-F314)*M313","v":0},{"$f":"+F310*(1-F314)*N313","v":0},{"$f":"+F310*(1-F314)*O313","v":0},{"$f":"+F310*(1-F314)*P313","v":0},{"$f":"+F310*(1-F314)*Q313","v":0},{"$f":"+F310*(1-F314)*R313","v":0},{"$f":"+F310*(1-F314)*S313","v":0},{"$f":"+F310*(1-F314)*T313","v":0},{"$f":"+F310*(1-F314)*U313","v":0},{"$f":"+F310*(1-F314)*V313","v":0},{"$f":"+F310*(1-F314)*W313","v":0},{"$f":"+F310*(1-F314)*X313","v":0},{"$f":"+F310*(1-F314)*Y313","v":0},{"$f":"+F310*(1-F314)*Z313","v":0},{"$f":"+F310*(1-F314)*AA313","v":0},{"$f":"+F310*(1-F314)*AB313","v":0},{"$f":"+F310*(1-F314)*AC313","v":0},0,0]
[2026,0,null,null,null,null,{"$f":"G310*G314+G310*(1-G314)*C313","v":0},{"$f":"+G310*(1-G314)*D313","v":0},{"$f":"+G310*(1-G314)*E313","v":0},{"$f":"+G310*(1-G314)*F313","v":0},{"$f":"+G310*(1-G314)*G313","v":0},{"$f":"+G310*(1-G314)*H313","v":0},{"$f":"+G310*(1-G314)*I313","v":0},{"$f":"+G310*(1-G314)*J313","v":0},{"$f":"+G310*(1-G314)*K313","v":0},{"$f":"+G310*(1-G314)*L313","v":0},{"$f":"+G310*(1-G314)*M313","v":0},{"$f":"+G310*(1-G314)*N313","v":0},{"$f":"+G310*(1-G314)*O313","v":0},{"$f":"+G310*(1-G314)*P313","v":0},{"$f":"+G310*(1-G314)*Q313","v":0},{"$f":"+G310*(1-G314)*R313","v":0},{"$f":"+G310*(1-G314)*S313","v":0},{"$f":"+G310*(1-G314)*T313","v":0},{"$f":"+G310*(1-G314)*U313","v":0},{"$f":"+G310*(1-G314)*V313","v":0},{"$f":"+G310*(1-G314)*W313","v":0},{"$f":"+G310*(1-G314)*X313","v":0},{"$f":"+G310*(1-G314)*Y313","v":0},{"$f":"+G310*(1-G314)*Z313","v":0},{"$f":"+G310*(1-G314)*AA313","v":0},{"$f":"+G310*(1-G314)*AB313","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H310*H314+H310*(1-H314)*C313","v":0},{"$f":"+H310*(1-H314)*D313","v":0},{"$f":"+H310*(1-H314)*E313","v":0},{"$f":"+H310*(1-H314)*F313","v":0},{"$f":"+H310*(1-H314)*G313","v":0},{"$f":"+H310*(1-H314)*H313","v":0},{"$f":"+H310*(1-H314)*I313","v":0},{"$f":"+H310*(1-H314)*J313","v":0},{"$f":"+H310*(1-H314)*K313","v":0},{"$f":"+H310*(1-H314)*L313","v":0},{"$f":"+H310*(1-H314)*M313","v":0},{"$f":"+H310*(1-H314)*N313","v":0},{"$f":"+H310*(1-H314)*O313","v":0},{"$f":"+H310*(1-H314)*P313","v":0},{"$f":"+H310*(1-H314)*Q313","v":0},{"$f":"+H310*(1-H314)*R313","v":0},{"$f":"+H310*(1-H314)*S313","v":0},{"$f":"+H310*(1-H314)*T313","v":0},{"$f":"+H310*(1-H314)*U313","v":0},{"$f":"+H310*(1-H314)*V313","v":0},{"$f":"+H310*(1-H314)*W313","v":0},{"$f":"+H310*(1-H314)*X313","v":0},{"$f":"+H310*(1-H314)*Y313","v":0},{"$f":"+H310*(1-H314)*Z313","v":0},{"$f":"+H310*(1-H314)*AA313","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I310*I314+I310*(1-I314)*C313","v":0},{"$f":"+I310*(1-I314)*D313","v":0},{"$f":"+I310*(1-I314)*E313","v":0},{"$f":"+I310*(1-I314)*F313","v":0},{"$f":"+I310*(1-I314)*G313","v":0},{"$f":"+I310*(1-I314)*H313","v":0},{"$f":"+I310*(1-I314)*I313","v":0},{"$f":"+I310*(1-I314)*J313","v":0},{"$f":"+I310*(1-I314)*K313","v":0},{"$f":"+I310*(1-I314)*L313","v":0},{"$f":"+I310*(1-I314)*M313","v":0},{"$f":"+I310*(1-I314)*N313","v":0},{"$f":"+I310*(1-I314)*O313","v":0},{"$f":"+I310*(1-I314)*P313","v":0},{"$f":"+I310*(1-I314)*Q313","v":0},{"$f":"+I310*(1-I314)*R313","v":0},{"$f":"+I310*(1-I314)*S313","v":0},{"$f":"+I310*(1-I314)*T313","v":0},{"$f":"+I310*(1-I314)*U313","v":0},{"$f":"+I310*(1-I314)*V313","v":0},{"$f":"+I310*(1-I314)*W313","v":0},{"$f":"+I310*(1-I314)*X313","v":0},{"$f":"+I310*(1-I314)*Y313","v":0},{"$f":"+I310*(1-I314)*Z313","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J310*J314+J310*(1-J314)*C313","v":0},{"$f":"K310*K314+J310*(1-K314)*D313","v":0},{"$f":"L310*L314+J310*(1-L314)*E313","v":0},{"$f":"M310*M314+J310*(1-M314)*F313","v":0},{"$f":"N310*N314+J310*(1-N314)*G313","v":0},{"$f":"O310*O314+J310*(1-O314)*H313","v":0},{"$f":"P310*P314+J310*(1-P314)*I313","v":0},{"$f":"Q310*Q314+J310*(1-Q314)*J313","v":0},{"$f":"R310*R314+J310*(1-R314)*K313","v":0},{"$f":"S310*S314+J310*(1-S314)*L313","v":0},{"$f":"T310*T314+J310*(1-T314)*M313","v":0},{"$f":"U310*U314+J310*(1-U314)*N313","v":0},{"$f":"V310*V314+J310*(1-V314)*O313","v":0},{"$f":"W310*W314+J310*(1-W314)*P313","v":0},{"$f":"X310*X314+J310*(1-X314)*Q313","v":0},{"$f":"Y310*Y314+J310*(1-Y314)*R313","v":0},{"$f":"Z310*Z314+J310*(1-Z314)*S313","v":0},{"$f":"AA310*AA314+J310*(1-AA314)*T313","v":0},{"$f":"AB310*AB314+J310*(1-AB314)*U313","v":0},{"$f":"AC310*AC314+J310*(1-AC314)*V313","v":0},{"$f":"AD310*AD314+J310*(1-AD314)*W313","v":0},{"$f":"AE310*AE314+J310*(1-AE314)*X313","v":0},{"$f":"AF310*AF314+J310*(1-AF314)*Y313","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K310*K314+K310*(1-K314)*C313","v":0},{"$f":"+K310*(1-K314)*D313","v":0},{"$f":"+K310*(1-K314)*E313","v":0},{"$f":"+K310*(1-K314)*F313","v":0},{"$f":"+K310*(1-K314)*G313","v":0},{"$f":"+K310*(1-K314)*H313","v":0},{"$f":"+K310*(1-K314)*I313","v":0},{"$f":"+K310*(1-K314)*J313","v":0},{"$f":"+K310*(1-K314)*K313","v":0},{"$f":"+K310*(1-K314)*L313","v":0},{"$f":"+K310*(1-K314)*M313","v":0},{"$f":"+K310*(1-K314)*N313","v":0},{"$f":"+K310*(1-K314)*O313","v":0},{"$f":"+K310*(1-K314)*P313","v":0},{"$f":"+K310*(1-K314)*Q313","v":0},{"$f":"+K310*(1-K314)*R313","v":0},{"$f":"+K310*(1-K314)*S313","v":0},{"$f":"+K310*(1-K314)*T313","v":0},{"$f":"+K310*(1-K314)*U313","v":0},{"$f":"+K310*(1-K314)*V313","v":0},{"$f":"+K310*(1-K314)*W313","v":0},{"$f":"+K310*(1-K314)*X313","v":0},0,0]
[2031,26500,null,null,null,null,null,null,null,null,null,{"$f":"L310*L314+L310*(1-L314)*C313","v":679.48717948717945},{"$f":"+L310*(1-L314)*D313","v":679.48717948717945},{"$f":"+L310*(1-L314)*E313","v":679.48717948717945},{"$f":"+L310*(1-L314)*F313","v":679.48717948717945},{"$f":"+L310*(1-L314)*G313","v":679.48717948717945},{"$f":"+L310*(1-L314)*H313","v":679.48717948717945},{"$f":"+L310*(1-L314)*I313","v":679.48717948717945},{"$f":"+L310*(1-L314)*J313","v":679.48717948717945},{"$f":"+L310*(1-L314)*K313","v":679.48717948717945},{"$f":"+L310*(1-L314)*L313","v":679.48717948717945},{"$f":"+L310*(1-L314)*M313","v":679.48717948717945},{"$f":"+L310*(1-L314)*N313","v":679.48717948717945},{"$f":"+L310*(1-L314)*O313","v":679.48717948717945},{"$f":"+L310*(1-L314)*P313","v":679.48717948717945},{"$f":"+L310*(1-L314)*Q313","v":679.48717948717945},{"$f":"+L310*(1-L314)*R313","v":679.48717948717945},{"$f":"+L310*(1-L314)*S313","v":679.48717948717945},{"$f":"+L310*(1-L314)*T313","v":679.48717948717945},{"$f":"+L310*(1-L314)*U313","v":679.48717948717945},{"$f":"+L310*(1-L314)*V313","v":679.48717948717945},{"$f":"+L310*(1-L314)*W313","v":679.48717948717945},14269.230769230771,12230.769230769229]
[2032,27295,null,null,null,null,null,null,null,null,null,null,{"$f":"M310*M314+M310*(1-M314)*C313","v":699.8717948717948},{"$f":"+M310*(1-M314)*D313","v":699.8717948717948},{"$f":"+M310*(1-M314)*E313","v":699.8717948717948},{"$f":"+M310*(1-M314)*F313","v":699.8717948717948},{"$f":"+M310*(1-M314)*G313","v":699.8717948717948},{"$f":"+M310*(1-M314)*H313","v":699.8717948717948},{"$f":"+M310*(1-M314)*I313","v":699.8717948717948},{"$f":"+M310*(1-M314)*J313","v":699.8717948717948},{"$f":"+M310*(1-M314)*K313","v":699.8717948717948},{"$f":"+M310*(1-M314)*L313","v":699.8717948717948},{"$f":"+M310*(1-M314)*M313","v":699.8717948717948},{"$f":"+M310*(1-M314)*N313","v":699.8717948717948},{"$f":"+M310*(1-M314)*O313","v":699.8717948717948},{"$f":"+M310*(1-M314)*P313","v":699.8717948717948},{"$f":"+M310*(1-M314)*Q313","v":699.8717948717948},{"$f":"+M310*(1-M314)*R313","v":699.8717948717948},{"$f":"+M310*(1-M314)*S313","v":699.8717948717948},{"$f":"+M310*(1-M314)*T313","v":699.8717948717948},{"$f":"+M310*(1-M314)*U313","v":699.8717948717948},{"$f":"+M310*(1-M314)*V313","v":699.8717948717948},13997.435897435897,13297.564102564103]
[2033,28364.72309090909,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N310*N314+N310*(1-N314)*C313","v":727.30059207459203},{"$f":"+N310*(1-N314)*D313","v":727.30059207459203},{"$f":"+N310*(1-N314)*E313","v":727.30059207459203},{"$f":"+N310*(1-N314)*F313","v":727.30059207459203},{"$f":"+N310*(1-N314)*G313","v":727.30059207459203},{"$f":"+N310*(1-N314)*H313","v":727.30059207459203},{"$f":"+N310*(1-N314)*I313","v":727.30059207459203},{"$f":"+N310*(1-N314)*J313","v":727.30059207459203},{"$f":"+N310*(1-N314)*K313","v":727.30059207459203},{"$f":"+N310*(1-N314)*L313","v":727.30059207459203},{"$f":"+N310*(1-N314)*M313","v":727.30059207459203},{"$f":"+N310*(1-N314)*N313","v":727.30059207459203},{"$f":"+N310*(1-N314)*O313","v":727.30059207459203},{"$f":"+N310*(1-N314)*P313","v":727.30059207459203},{"$f":"+N310*(1-N314)*Q313","v":727.30059207459203},{"$f":"+N310*(1-N314)*R313","v":727.30059207459203},{"$f":"+N310*(1-N314)*S313","v":727.30059207459203},{"$f":"+N310*(1-N314)*T313","v":727.30059207459203},{"$f":"+N310*(1-N314)*U313","v":727.30059207459203},13818.711249417252,14546.011841491838]
[2034,29215.671818181818,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O310*O314+O310*(1-O314)*C313","v":749.11979020979015},{"$f":"+O310*(1-O314)*D313","v":749.11979020979015},{"$f":"+O310*(1-O314)*E313","v":749.11979020979015},{"$f":"+O310*(1-O314)*F313","v":749.11979020979015},{"$f":"+O310*(1-O314)*G313","v":749.11979020979015},{"$f":"+O310*(1-O314)*H313","v":749.11979020979015},{"$f":"+O310*(1-O314)*I313","v":749.11979020979015},{"$f":"+O310*(1-O314)*J313","v":749.11979020979015},{"$f":"+O310*(1-O314)*K313","v":749.11979020979015},{"$f":"+O310*(1-O314)*L313","v":749.11979020979015},{"$f":"+O310*(1-O314)*M313","v":749.11979020979015},{"$f":"+O310*(1-O314)*N313","v":749.11979020979015},{"$f":"+O310*(1-O314)*O313","v":749.11979020979015},{"$f":"+O310*(1-O314)*P313","v":749.11979020979015},{"$f":"+O310*(1-O314)*Q313","v":749.11979020979015},{"$f":"+O310*(1-O314)*R313","v":749.11979020979015},{"$f":"+O310*(1-O314)*S313","v":749.11979020979015},{"$f":"+O310*(1-O314)*T313","v":749.11979020979015},13484.156223776223,15731.515594405595]
[2035,30092.137636363637,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P310*P314+P310*(1-P314)*C313","v":771.59327272727273},{"$f":"+P310*(1-P314)*D313","v":771.59327272727273},{"$f":"+P310*(1-P314)*E313","v":771.59327272727273},{"$f":"+P310*(1-P314)*F313","v":771.59327272727273},{"$f":"+P310*(1-P314)*G313","v":771.59327272727273},{"$f":"+P310*(1-P314)*H313","v":771.59327272727273},{"$f":"+P310*(1-P314)*I313","v":771.59327272727273},{"$f":"+P310*(1-P314)*J313","v":771.59327272727273},{"$f":"+P310*(1-P314)*K313","v":771.59327272727273},{"$f":"+P310*(1-P314)*L313","v":771.59327272727273},{"$f":"+P310*(1-P314)*M313","v":771.59327272727273},{"$f":"+P310*(1-P314)*N313","v":771.59327272727273},{"$f":"+P310*(1-P314)*O313","v":771.59327272727273},{"$f":"+P310*(1-P314)*P313","v":771.59327272727273},{"$f":"+P310*(1-P314)*Q313","v":771.59327272727273},{"$f":"+P310*(1-P314)*R313","v":771.59327272727273},{"$f":"+P310*(1-P314)*S313","v":771.59327272727273},13117.085636363634,16975.052000000003]
[2036,30994.90109090909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q310*Q314+Q310*(1-Q314)*C313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*D313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*E313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*F313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*G313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*H313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*I313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*J313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*K313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*L313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*M313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*N313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*O313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*P313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*Q313","v":794.74105361305362},{"$f":"Q310*(1-Q314)*R313","v":794.74105361305362},12715.856857808858,18279.044233100234]
[2037,66841.190909090918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R310*R314+R310*(1-R314)*C313","v":1713.8766899766902},{"$f":"R310*(1-R314)*D313","v":1713.8766899766902},{"$f":"R310*(1-R314)*E313","v":1713.8766899766902},{"$f":"R310*(1-R314)*F313","v":1713.8766899766902},{"$f":"R310*(1-R314)*G313","v":1713.8766899766902},{"$f":"R310*(1-R314)*H313","v":1713.8766899766902},{"$f":"R310*(1-R314)*I313","v":1713.8766899766902},{"$f":"R310*(1-R314)*J313","v":1713.8766899766902},{"$f":"R310*(1-R314)*K313","v":1713.8766899766902},{"$f":"R310*(1-R314)*L313","v":1713.8766899766902},{"$f":"R310*(1-R314)*M313","v":1713.8766899766902},{"$f":"R310*(1-R314)*N313","v":1713.8766899766902},{"$f":"R310*(1-R314)*O313","v":1713.8766899766902},{"$f":"R310*(1-R314)*P313","v":1713.8766899766902},{"$f":"R310*(1-R314)*Q313","v":1713.8766899766902},25708.150349650346,41133.040559440575]
[2038,68846.431454545454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S310*S314+S310*(1-S314)*C313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*D313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*E313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*F313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*G313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*H313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*I313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*J313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*K313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*L313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*M313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*N313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*O313","v":1765.2931142191142},{"$f":"+S310*(1-S314)*P313","v":1765.2931142191142},24714.103599067603,44132.327855477852]
[2039,70911.822181818177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T310*T314+T310*(1-T314)*C313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*D313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*E313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*F313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*G313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*H313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*I313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*J313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*K313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*L313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*M313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*N313","v":1818.2518508158507},{"$f":"+T310*(1-T314)*O313","v":1818.2518508158507},23637.274060606054,47274.548121212123]
[2040,73039.174727272723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U310*U314+U310*(1-U314)*C313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*D313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*E313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*F313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*G313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*H313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*I313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*J313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*K313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*L313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*M313","v":1872.7993519813517},{"$f":"+U310*(1-U314)*N313","v":1872.7993519813517},22473.592223776228,50565.582503496495]
[2041,75230.348909090899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V310*V314+V310*(1-V314)*C313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*D313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*E313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*F313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*G313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*H313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*I313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*J313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*K313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*L313","v":1928.9833053613049},{"$f":"+V310*(1-V314)*M313","v":1928.9833053613049},21218.816358974353,54011.53255011655]
[2042,77487.262363636371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W310*W314+W310*(1-W314)*C313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*D313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*E313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*F313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*G313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*H313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*I313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*J313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*K313","v":1986.8528811188812},{"$f":"+W310*(1-W314)*L313","v":1986.8528811188812},19868.528811188811,57618.733552447564]
[2043,79811.880909090905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X310*X314+X310*(1-X314)*C313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*D313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*E313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*F313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*G313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*H313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*I313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*J313","v":2046.4584848484847},{"$f":"+X310*(1-X314)*K313","v":2046.4584848484847},18418.126363636362,61393.754545454547]
[2044,82206.23781818182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y310*Y314+Y310*(1-Y314)*C313","v":2107.8522517482515},{"$f":"+Y310*(1-Y314)*D313","v":2107.8522517482515},{"$f":"+Y310*(1-Y314)*E313","v":2107.8522517482515},{"$f":"+Y310*(1-Y314)*F313","v":2107.8522517482515},{"$f":"+Y310*(1-Y314)*G313","v":2107.8522517482515},{"$f":"+Y310*(1-Y314)*H313","v":2107.8522517482515},{"$f":"+Y310*(1-Y314)*I313","v":2107.8522517482515},{"$f":"+Y310*(1-Y314)*J313","v":2107.8522517482515},16862.818013986016,65343.419804195801]
[2045,84672.424181818176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z310*Z314+Z310*(1-Z314)*C313","v":2171.0877995337992},{"$f":"+Z310*(1-Z314)*D313","v":2171.0877995337992},{"$f":"+Z310*(1-Z314)*E313","v":2171.0877995337992},{"$f":"+Z310*(1-Z314)*F313","v":2171.0877995337992},{"$f":"+Z310*(1-Z314)*G313","v":2171.0877995337992},{"$f":"+Z310*(1-Z314)*H313","v":2171.0877995337992},{"$f":"+Z310*(1-Z314)*I313","v":2171.0877995337992},15197.614596736596,69474.809585081588]
[2046,87212.588909090904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA310*AA314+AA310*(1-AA314)*C313","v":2236.2202284382283},{"$f":"+AA310*(1-AA314)*D313","v":2236.2202284382283},{"$f":"+AA310*(1-AA314)*E313","v":2236.2202284382283},{"$f":"+AA310*(1-AA314)*F313","v":2236.2202284382283},{"$f":"+AA310*(1-AA314)*G313","v":2236.2202284382283},{"$f":"+AA310*(1-AA314)*H313","v":2236.2202284382283},13417.321370629372,73795.267538461529]
[2047,89828.967636363639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB310*AB314+AB310*(1-AB314)*C313","v":2303.3068624708626},{"$f":"+AB310*(1-AB314)*D313","v":2303.3068624708626},{"$f":"+AB310*(1-AB314)*E313","v":2303.3068624708626},{"$f":"+AB310*(1-AB314)*F313","v":2303.3068624708626},{"$f":"+AB310*(1-AB314)*G313","v":2303.3068624708626},{"$f":"SUM(C340:AF340)","v":11516.534312354313},78312.433324009326]
[2048,92523.844181818175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC310*AC314+AC310*(1-AC314)*C313","v":2372.4062610722608},{"$f":"+AC310*(1-AC314)*D313","v":2372.4062610722608},{"$f":"+AC310*(1-AC314)*E313","v":2372.4062610722608},{"$f":"+AC310*(1-AC314)*F313","v":2372.4062610722608},9489.6250442890432,83034.21913752913]
[2049,95299.560181818175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD310*AD314+AD310*(1-AD314)*C313","v":2443.5784662004658},{"$f":"+AD310*(1-AD314)*D313","v":2443.5784662004658},{"$f":"+AD310*(1-AD314)*E313","v":2443.5784662004658},7330.7353986013968,87968.824783216784]
[2050,98158.543999999994,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,null,null,{"$f":"AE310*AE314+AE310*(1-AE314)*C313","v":2516.8857435897435},{"$f":"+AE310*(1-AE314)*D313","v":2516.8857435897435},5033.7714871794869,93124.772512820506]
[2051,101103.3010909091,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,null,null,null,{"$f":"AF310*AF314+AF310*(1-AF314)*C313","v":2592.3923356643359},2592.3923356643359,98510.90875524476]
[{"$f":"\"Total Depreciation - \"&A309","v":"Total Depreciation - Maintenance Capital"},{"$f":"SUM(B315:B344)","v":1415636.013090909},{"$f":"SUM(C315:C344)","v":0},{"$f":"SUM(D315:D344)","v":0},0,0,0,0,0,0,0,679.48717948717945,1379.3589743589741,2106.6595664335664,2855.7793566433566,3627.3726293706295,4422.1136829836832,6135.9903729603739,7901.2834871794876,9719.5353379953376,11592.334689976689,13521.317995337995,15508.170876456876,17554.62936130536,19662.481613053613,21833.569412587411,24069.78964102564,26373.096503496501,28745.502764568762,31189.081230769229,33705.966974358969,36298.359310023305,318881.88096037303,1096754.1321305363]
[]
[{"$f":"+Book!A329","v":0}]
["Annual Capital",null,{"$f":"IF(Capex!$F$15=\"y\",Book!C330*(1-C$446),Book!C330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!D330*(1-D$446),Book!D330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!E330*(1-E$446),Book!E330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!F330*(1-F$446),Book!F330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!G330*(1-G$446),Book!G330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!H330*(1-H$446),Book!H330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!I330*(1-I$446),Book!I330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!J330*(1-J$446),Book!J330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!K330*(1-K$446),Book!K330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!L330*(1-L$446),Book!L330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!M330*(1-M$446),Book!M330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!N330*(1-N$446),Book!N330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!O330*(1-O$446),Book!O330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!P330*(1-P$446),Book!P330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!Q330*(1-Q$446),Book!Q330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!R330*(1-R$446),Book!R330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!S330*(1-S$446),Book!S330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!T330*(1-T$446),Book!T330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!U330*(1-U$446),Book!U330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!V330*(1-V$446),Book!V330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!W330*(1-W$446),Book!W330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!X330*(1-X$446),Book!X330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!Y330*(1-Y$446),Book!Y330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!Z330*(1-Z$446),Book!Z330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!AA330*(1-AA$446),Book!AA330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!AB330*(1-AB$446),Book!AB330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!AC330*(1-AC$446),Book!AC330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!AD330*(1-AD$446),Book!AD330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!AE330*(1-AE$446),Book!AE330)","v":0},{"$f":"IF(Capex!$F$15=\"y\",Book!AF330*(1-AF$446),Book!AF330)","v":0}]
["Cumulative",null,{"$f":"+C348","v":0},{"$f":"+D348+C349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
["MACRS Rate",{"$f":"+Capex!$E$15","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$460:$I$460)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$461:$I$461)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$462:$I$462)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$463:$I$463)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$464:$I$464)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$465:$I$465)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$466:$I$466)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$467:$I$467)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$468:$I$468)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$469:$I$469)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$470:$I$470)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$471:$I$471)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$472:$I$472)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$473:$I$473)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$474:$I$474)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$475:$I$475)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$476:$I$476)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$477:$I$477)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$478:$I$478)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$479:$I$479)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$480:$I$480)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$481:$I$481)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$482:$I$482)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$483:$I$483)","v":0},{"$f":"SUMIF($B$459:$I$459,$B351,$B$484:$I$484)","v":0},0,0,0,0,0]
["Bonus Depreciation %",null,{"$f":"IF(C$2>'Input Data'!$M$37,B352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,C$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(D$2>'Input Data'!$M$37,C352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,D$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(E$2>'Input Data'!$M$37,D352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,E$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(F$2>'Input Data'!$M$37,E352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,F$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(G$2>'Input Data'!$M$37,F352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,G$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(H$2>'Input Data'!$M$37,G352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,H$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(I$2>'Input Data'!$M$37,H352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,I$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(J$2>'Input Data'!$M$37,I352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,J$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(K$2>'Input Data'!$M$37,J352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,K$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(L$2>'Input Data'!$M$37,K352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,L$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(M$2>'Input Data'!$M$37,L352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,M$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(N$2>'Input Data'!$M$37,M352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,N$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(O$2>'Input Data'!$M$37,N352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,O$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(P$2>'Input Data'!$M$37,O352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,P$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Q$2>'Input Data'!$M$37,P352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,Q$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(R$2>'Input Data'!$M$37,Q352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,R$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(S$2>'Input Data'!$M$37,R352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,S$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(T$2>'Input Data'!$M$37,S352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,T$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(U$2>'Input Data'!$M$37,T352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,U$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(V$2>'Input Data'!$M$37,U352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,V$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(W$2>'Input Data'!$M$37,V352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,W$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(X$2>'Input Data'!$M$37,W352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,X$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Y$2>'Input Data'!$M$37,X352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,Y$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(Z$2>'Input Data'!$M$37,Y352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,Z$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AA$2>'Input Data'!$M$37,Z352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,AA$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AB$2>'Input Data'!$M$37,AA352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,AB$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AC$2>'Input Data'!$M$37,AB352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,AC$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AD$2>'Input Data'!$M$37,AC352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,AD$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AE$2>'Input Data'!$M$37,AD352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,AE$2,'Input Data'!$C$38:$M$38)))","v":0},{"$f":"IF(AF$2>'Input Data'!$M$37,AE352,IF($B351=0,0,SUMIF('Input Data'!$C$37:$M$37,AF$2,'Input Data'!$C$38:$M$38)))","v":0}]
[{"$f":"+A239","v":2022},{"$f":"SUMIF($C$2:$AF$2,A353,$C$348:$AF$348)","v":0},{"$f":"C348*C352+C348*(1-C352)*C351","v":0},{"$f":"C348*(1-C352)*D351","v":0},{"$f":"C348*(1-C352)*E351","v":0},{"$f":"C348*(1-C352)*F351","v":0},{"$f":"C348*(1-C352)*G351","v":0},{"$f":"C348*(1-C352)*H351","v":0},{"$f":"C348*(1-C352)*I351","v":0},{"$f":"C348*(1-C352)*J351","v":0},{"$f":"C348*(1-C352)*K351","v":0},{"$f":"C348*(1-C352)*L351","v":0},{"$f":"C348*(1-C352)*M351","v":0},{"$f":"C348*(1-C352)*N351","v":0},{"$f":"C348*(1-C352)*O351","v":0},{"$f":"C348*(1-C352)*P351","v":0},{"$f":"C348*(1-C352)*Q351","v":0},{"$f":"C348*(1-C352)*R351","v":0},{"$f":"C348*(1-C352)*S351","v":0},{"$f":"C348*(1-C352)*T351","v":0},{"$f":"C348*(1-C352)*U351","v":0},{"$f":"C348*(1-C352)*V351","v":0},{"$f":"C348*(1-C352)*W351","v":0},{"$f":"C348*(1-C352)*X351","v":0},{"$f":"C348*(1-C352)*Y351","v":0},{"$f":"C348*(1-C352)*Z351","v":0},{"$f":"C348*(1-C352)*AA351","v":0},{"$f":"C348*(1-C352)*AB351","v":0},{"$f":"C348*(1-C352)*AC351","v":0},{"$f":"C348*(1-C352)*AD351","v":0},{"$f":"C348*(1-C352)*AE351","v":0},{"$f":"C348*(1-C352)*AF351","v":0},{"$f":"SUM(C353:AF353)","v":0},{"$f":"+B353-AG353","v":0}]
[{"$f":"+A240","v":2023},{"$f":"SUMIF($C$2:$AF$2,A354,$C$348:$AF$348)","v":0},null,{"$f":"D348*D352+D348*(1-D352)*C351","v":0},{"$f":"+D348*(1-D352)*D351","v":0},{"$f":"+D348*(1-D352)*E351","v":0},{"$f":"+D348*(1-D352)*F351","v":0},{"$f":"+D348*(1-D352)*G351","v":0},{"$f":"+D348*(1-D352)*H351","v":0},{"$f":"+D348*(1-D352)*I351","v":0},{"$f":"+D348*(1-D352)*J351","v":0},{"$f":"+D348*(1-D352)*K351","v":0},{"$f":"+D348*(1-D352)*L351","v":0},{"$f":"+D348*(1-D352)*M351","v":0},{"$f":"+D348*(1-D352)*N351","v":0},{"$f":"+D348*(1-D352)*O351","v":0},{"$f":"+D348*(1-D352)*P351","v":0},{"$f":"+D348*(1-D352)*Q351","v":0},{"$f":"+D348*(1-D352)*R351","v":0},{"$f":"+D348*(1-D352)*S351","v":0},{"$f":"+D348*(1-D352)*T351","v":0},{"$f":"+D348*(1-D352)*U351","v":0},{"$f":"+D348*(1-D352)*V351","v":0},{"$f":"+D348*(1-D352)*W351","v":0},{"$f":"+D348*(1-D352)*X351","v":0},{"$f":"+D348*(1-D352)*Y351","v":0},{"$f":"+D348*(1-D352)*Z351","v":0},{"$f":"+D348*(1-D352)*AA351","v":0},{"$f":"+D348*(1-D352)*AB351","v":0},{"$f":"+D348*(1-D352)*AC351","v":0},{"$f":"+D348*(1-D352)*AD351","v":0},{"$f":"+D348*(1-D352)*AE351","v":0},0,{"$f":"+B354-AG354","v":0}]
[2024,0,null,null,{"$f":"E348*E352+E348*(1-E352)*C351","v":0},{"$f":"+E348*(1-E352)*D351","v":0},{"$f":"+E348*(1-E352)*E351","v":0},{"$f":"+E348*(1-E352)*F351","v":0},{"$f":"+E348*(1-E352)*G351","v":0},{"$f":"+E348*(1-E352)*H351","v":0},{"$f":"+E348*(1-E352)*I351","v":0},{"$f":"+E348*(1-E352)*J351","v":0},{"$f":"+E348*(1-E352)*K351","v":0},{"$f":"+E348*(1-E352)*L351","v":0},{"$f":"+E348*(1-E352)*M351","v":0},{"$f":"+E348*(1-E352)*N351","v":0},{"$f":"+E348*(1-E352)*O351","v":0},{"$f":"+E348*(1-E352)*P351","v":0},{"$f":"+E348*(1-E352)*Q351","v":0},{"$f":"+E348*(1-E352)*R351","v":0},{"$f":"+E348*(1-E352)*S351","v":0},{"$f":"+E348*(1-E352)*T351","v":0},{"$f":"+E348*(1-E352)*U351","v":0},{"$f":"+E348*(1-E352)*V351","v":0},{"$f":"+E348*(1-E352)*W351","v":0},{"$f":"+E348*(1-E352)*X351","v":0},{"$f":"+E348*(1-E352)*Y351","v":0},{"$f":"+E348*(1-E352)*Z351","v":0},{"$f":"+E348*(1-E352)*AA351","v":0},{"$f":"+E348*(1-E352)*AB351","v":0},{"$f":"+E348*(1-E352)*AC351","v":0},{"$f":"+E348*(1-E352)*AD351","v":0},0,0]
[2025,0,null,null,null,{"$f":"F348*F352+F348*(1-F352)*C351","v":0},{"$f":"+F348*(1-F352)*D351","v":0},{"$f":"+F348*(1-F352)*E351","v":0},{"$f":"+F348*(1-F352)*F351","v":0},{"$f":"+F348*(1-F352)*G351","v":0},{"$f":"+F348*(1-F352)*H351","v":0},{"$f":"+F348*(1-F352)*I351","v":0},{"$f":"+F348*(1-F352)*J351","v":0},{"$f":"+F348*(1-F352)*K351","v":0},{"$f":"+F348*(1-F352)*L351","v":0},{"$f":"+F348*(1-F352)*M351","v":0},{"$f":"+F348*(1-F352)*N351","v":0},{"$f":"+F348*(1-F352)*O351","v":0},{"$f":"+F348*(1-F352)*P351","v":0},{"$f":"+F348*(1-F352)*Q351","v":0},{"$f":"+F348*(1-F352)*R351","v":0},{"$f":"+F348*(1-F352)*S351","v":0},{"$f":"+F348*(1-F352)*T351","v":0},{"$f":"+F348*(1-F352)*U351","v":0},{"$f":"+F348*(1-F352)*V351","v":0},{"$f":"+F348*(1-F352)*W351","v":0},{"$f":"+F348*(1-F352)*X351","v":0},{"$f":"+F348*(1-F352)*Y351","v":0},{"$f":"+F348*(1-F352)*Z351","v":0},{"$f":"+F348*(1-F352)*AA351","v":0},{"$f":"+F348*(1-F352)*AB351","v":0},{"$f":"+F348*(1-F352)*AC351","v":0},0,0]
[2026,0,null,null,null,null,{"$f":"G348*G352+G348*(1-G352)*C351","v":0},{"$f":"+G348*(1-G352)*D351","v":0},{"$f":"+G348*(1-G352)*E351","v":0},{"$f":"+G348*(1-G352)*F351","v":0},{"$f":"+G348*(1-G352)*G351","v":0},{"$f":"+G348*(1-G352)*H351","v":0},{"$f":"+G348*(1-G352)*I351","v":0},{"$f":"+G348*(1-G352)*J351","v":0},{"$f":"+G348*(1-G352)*K351","v":0},{"$f":"+G348*(1-G352)*L351","v":0},{"$f":"+G348*(1-G352)*M351","v":0},{"$f":"+G348*(1-G352)*N351","v":0},{"$f":"+G348*(1-G352)*O351","v":0},{"$f":"+G348*(1-G352)*P351","v":0},{"$f":"+G348*(1-G352)*Q351","v":0},{"$f":"+G348*(1-G352)*R351","v":0},{"$f":"+G348*(1-G352)*S351","v":0},{"$f":"+G348*(1-G352)*T351","v":0},{"$f":"+G348*(1-G352)*U351","v":0},{"$f":"+G348*(1-G352)*V351","v":0},{"$f":"+G348*(1-G352)*W351","v":0},{"$f":"+G348*(1-G352)*X351","v":0},{"$f":"+G348*(1-G352)*Y351","v":0},{"$f":"+G348*(1-G352)*Z351","v":0},{"$f":"+G348*(1-G352)*AA351","v":0},{"$f":"+G348*(1-G352)*AB351","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"H348*H352+H348*(1-H352)*C351","v":0},{"$f":"+H348*(1-H352)*D351","v":0},{"$f":"+H348*(1-H352)*E351","v":0},{"$f":"+H348*(1-H352)*F351","v":0},{"$f":"+H348*(1-H352)*G351","v":0},{"$f":"+H348*(1-H352)*H351","v":0},{"$f":"+H348*(1-H352)*I351","v":0},{"$f":"+H348*(1-H352)*J351","v":0},{"$f":"+H348*(1-H352)*K351","v":0},{"$f":"+H348*(1-H352)*L351","v":0},{"$f":"+H348*(1-H352)*M351","v":0},{"$f":"+H348*(1-H352)*N351","v":0},{"$f":"+H348*(1-H352)*O351","v":0},{"$f":"+H348*(1-H352)*P351","v":0},{"$f":"+H348*(1-H352)*Q351","v":0},{"$f":"+H348*(1-H352)*R351","v":0},{"$f":"+H348*(1-H352)*S351","v":0},{"$f":"+H348*(1-H352)*T351","v":0},{"$f":"+H348*(1-H352)*U351","v":0},{"$f":"+H348*(1-H352)*V351","v":0},{"$f":"+H348*(1-H352)*W351","v":0},{"$f":"+H348*(1-H352)*X351","v":0},{"$f":"+H348*(1-H352)*Y351","v":0},{"$f":"+H348*(1-H352)*Z351","v":0},{"$f":"+H348*(1-H352)*AA351","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"I348*I352+I348*(1-I352)*C351","v":0},{"$f":"+I348*(1-I352)*D351","v":0},{"$f":"+I348*(1-I352)*E351","v":0},{"$f":"+I348*(1-I352)*F351","v":0},{"$f":"+I348*(1-I352)*G351","v":0},{"$f":"+I348*(1-I352)*H351","v":0},{"$f":"+I348*(1-I352)*I351","v":0},{"$f":"+I348*(1-I352)*J351","v":0},{"$f":"+I348*(1-I352)*K351","v":0},{"$f":"+I348*(1-I352)*L351","v":0},{"$f":"+I348*(1-I352)*M351","v":0},{"$f":"+I348*(1-I352)*N351","v":0},{"$f":"+I348*(1-I352)*O351","v":0},{"$f":"+I348*(1-I352)*P351","v":0},{"$f":"+I348*(1-I352)*Q351","v":0},{"$f":"+I348*(1-I352)*R351","v":0},{"$f":"+I348*(1-I352)*S351","v":0},{"$f":"+I348*(1-I352)*T351","v":0},{"$f":"+I348*(1-I352)*U351","v":0},{"$f":"+I348*(1-I352)*V351","v":0},{"$f":"+I348*(1-I352)*W351","v":0},{"$f":"+I348*(1-I352)*X351","v":0},{"$f":"+I348*(1-I352)*Y351","v":0},{"$f":"+I348*(1-I352)*Z351","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"J348*J352+J348*(1-J352)*C351","v":0},{"$f":"K348*K352+J348*(1-K352)*D351","v":0},{"$f":"L348*L352+J348*(1-L352)*E351","v":0},{"$f":"M348*M352+J348*(1-M352)*F351","v":0},{"$f":"N348*N352+J348*(1-N352)*G351","v":0},{"$f":"O348*O352+J348*(1-O352)*H351","v":0},{"$f":"P348*P352+J348*(1-P352)*I351","v":0},{"$f":"Q348*Q352+J348*(1-Q352)*J351","v":0},{"$f":"R348*R352+J348*(1-R352)*K351","v":0},{"$f":"S348*S352+J348*(1-S352)*L351","v":0},{"$f":"T348*T352+J348*(1-T352)*M351","v":0},{"$f":"U348*U352+J348*(1-U352)*N351","v":0},{"$f":"V348*V352+J348*(1-V352)*O351","v":0},{"$f":"W348*W352+J348*(1-W352)*P351","v":0},{"$f":"X348*X352+J348*(1-X352)*Q351","v":0},{"$f":"Y348*Y352+J348*(1-Y352)*R351","v":0},{"$f":"Z348*Z352+J348*(1-Z352)*S351","v":0},{"$f":"AA348*AA352+J348*(1-AA352)*T351","v":0},{"$f":"AB348*AB352+J348*(1-AB352)*U351","v":0},{"$f":"AC348*AC352+J348*(1-AC352)*V351","v":0},{"$f":"AD348*AD352+J348*(1-AD352)*W351","v":0},{"$f":"AE348*AE352+J348*(1-AE352)*X351","v":0},{"$f":"AF348*AF352+J348*(1-AF352)*Y351","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"K348*K352+K348*(1-K352)*C351","v":0},{"$f":"+K348*(1-K352)*D351","v":0},{"$f":"+K348*(1-K352)*E351","v":0},{"$f":"+K348*(1-K352)*F351","v":0},{"$f":"+K348*(1-K352)*G351","v":0},{"$f":"+K348*(1-K352)*H351","v":0},{"$f":"+K348*(1-K352)*I351","v":0},{"$f":"+K348*(1-K352)*J351","v":0},{"$f":"+K348*(1-K352)*K351","v":0},{"$f":"+K348*(1-K352)*L351","v":0},{"$f":"+K348*(1-K352)*M351","v":0},{"$f":"+K348*(1-K352)*N351","v":0},{"$f":"+K348*(1-K352)*O351","v":0},{"$f":"+K348*(1-K352)*P351","v":0},{"$f":"+K348*(1-K352)*Q351","v":0},{"$f":"+K348*(1-K352)*R351","v":0},{"$f":"+K348*(1-K352)*S351","v":0},{"$f":"+K348*(1-K352)*T351","v":0},{"$f":"+K348*(1-K352)*U351","v":0},{"$f":"+K348*(1-K352)*V351","v":0},{"$f":"+K348*(1-K352)*W351","v":0},{"$f":"+K348*(1-K352)*X351","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"L348*L352+L348*(1-L352)*C351","v":0},{"$f":"+L348*(1-L352)*D351","v":0},{"$f":"+L348*(1-L352)*E351","v":0},{"$f":"+L348*(1-L352)*F351","v":0},{"$f":"+L348*(1-L352)*G351","v":0},{"$f":"+L348*(1-L352)*H351","v":0},{"$f":"+L348*(1-L352)*I351","v":0},{"$f":"+L348*(1-L352)*J351","v":0},{"$f":"+L348*(1-L352)*K351","v":0},{"$f":"+L348*(1-L352)*L351","v":0},{"$f":"+L348*(1-L352)*M351","v":0},{"$f":"+L348*(1-L352)*N351","v":0},{"$f":"+L348*(1-L352)*O351","v":0},{"$f":"+L348*(1-L352)*P351","v":0},{"$f":"+L348*(1-L352)*Q351","v":0},{"$f":"+L348*(1-L352)*R351","v":0},{"$f":"+L348*(1-L352)*S351","v":0},{"$f":"+L348*(1-L352)*T351","v":0},{"$f":"+L348*(1-L352)*U351","v":0},{"$f":"+L348*(1-L352)*V351","v":0},{"$f":"+L348*(1-L352)*W351","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"M348*M352+M348*(1-M352)*C351","v":0},{"$f":"+M348*(1-M352)*D351","v":0},{"$f":"+M348*(1-M352)*E351","v":0},{"$f":"+M348*(1-M352)*F351","v":0},{"$f":"+M348*(1-M352)*G351","v":0},{"$f":"+M348*(1-M352)*H351","v":0},{"$f":"+M348*(1-M352)*I351","v":0},{"$f":"+M348*(1-M352)*J351","v":0},{"$f":"+M348*(1-M352)*K351","v":0},{"$f":"+M348*(1-M352)*L351","v":0},{"$f":"+M348*(1-M352)*M351","v":0},{"$f":"+M348*(1-M352)*N351","v":0},{"$f":"+M348*(1-M352)*O351","v":0},{"$f":"+M348*(1-M352)*P351","v":0},{"$f":"+M348*(1-M352)*Q351","v":0},{"$f":"+M348*(1-M352)*R351","v":0},{"$f":"+M348*(1-M352)*S351","v":0},{"$f":"+M348*(1-M352)*T351","v":0},{"$f":"+M348*(1-M352)*U351","v":0},{"$f":"+M348*(1-M352)*V351","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N348*N352+N348*(1-N352)*C351","v":0},{"$f":"+N348*(1-N352)*D351","v":0},{"$f":"+N348*(1-N352)*E351","v":0},{"$f":"+N348*(1-N352)*F351","v":0},{"$f":"+N348*(1-N352)*G351","v":0},{"$f":"+N348*(1-N352)*H351","v":0},{"$f":"+N348*(1-N352)*I351","v":0},{"$f":"+N348*(1-N352)*J351","v":0},{"$f":"+N348*(1-N352)*K351","v":0},{"$f":"+N348*(1-N352)*L351","v":0},{"$f":"+N348*(1-N352)*M351","v":0},{"$f":"+N348*(1-N352)*N351","v":0},{"$f":"+N348*(1-N352)*O351","v":0},{"$f":"+N348*(1-N352)*P351","v":0},{"$f":"+N348*(1-N352)*Q351","v":0},{"$f":"+N348*(1-N352)*R351","v":0},{"$f":"+N348*(1-N352)*S351","v":0},{"$f":"+N348*(1-N352)*T351","v":0},{"$f":"+N348*(1-N352)*U351","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O348*O352+O348*(1-O352)*C351","v":0},{"$f":"+O348*(1-O352)*D351","v":0},{"$f":"+O348*(1-O352)*E351","v":0},{"$f":"+O348*(1-O352)*F351","v":0},{"$f":"+O348*(1-O352)*G351","v":0},{"$f":"+O348*(1-O352)*H351","v":0},{"$f":"+O348*(1-O352)*I351","v":0},{"$f":"+O348*(1-O352)*J351","v":0},{"$f":"+O348*(1-O352)*K351","v":0},{"$f":"+O348*(1-O352)*L351","v":0},{"$f":"+O348*(1-O352)*M351","v":0},{"$f":"+O348*(1-O352)*N351","v":0},{"$f":"+O348*(1-O352)*O351","v":0},{"$f":"+O348*(1-O352)*P351","v":0},{"$f":"+O348*(1-O352)*Q351","v":0},{"$f":"+O348*(1-O352)*R351","v":0},{"$f":"+O348*(1-O352)*S351","v":0},{"$f":"+O348*(1-O352)*T351","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P348*P352+P348*(1-P352)*C351","v":0},{"$f":"+P348*(1-P352)*D351","v":0},{"$f":"+P348*(1-P352)*E351","v":0},{"$f":"+P348*(1-P352)*F351","v":0},{"$f":"+P348*(1-P352)*G351","v":0},{"$f":"+P348*(1-P352)*H351","v":0},{"$f":"+P348*(1-P352)*I351","v":0},{"$f":"+P348*(1-P352)*J351","v":0},{"$f":"+P348*(1-P352)*K351","v":0},{"$f":"+P348*(1-P352)*L351","v":0},{"$f":"+P348*(1-P352)*M351","v":0},{"$f":"+P348*(1-P352)*N351","v":0},{"$f":"+P348*(1-P352)*O351","v":0},{"$f":"+P348*(1-P352)*P351","v":0},{"$f":"+P348*(1-P352)*Q351","v":0},{"$f":"+P348*(1-P352)*R351","v":0},{"$f":"+P348*(1-P352)*S351","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q348*Q352+Q348*(1-Q352)*C351","v":0},{"$f":"Q348*(1-Q352)*D351","v":0},{"$f":"Q348*(1-Q352)*E351","v":0},{"$f":"Q348*(1-Q352)*F351","v":0},{"$f":"Q348*(1-Q352)*G351","v":0},{"$f":"Q348*(1-Q352)*H351","v":0},{"$f":"Q348*(1-Q352)*I351","v":0},{"$f":"Q348*(1-Q352)*J351","v":0},{"$f":"Q348*(1-Q352)*K351","v":0},{"$f":"Q348*(1-Q352)*L351","v":0},{"$f":"Q348*(1-Q352)*M351","v":0},{"$f":"Q348*(1-Q352)*N351","v":0},{"$f":"Q348*(1-Q352)*O351","v":0},{"$f":"Q348*(1-Q352)*P351","v":0},{"$f":"Q348*(1-Q352)*Q351","v":0},{"$f":"Q348*(1-Q352)*R351","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R348*R352+R348*(1-R352)*C351","v":0},{"$f":"R348*(1-R352)*D351","v":0},{"$f":"R348*(1-R352)*E351","v":0},{"$f":"R348*(1-R352)*F351","v":0},{"$f":"R348*(1-R352)*G351","v":0},{"$f":"R348*(1-R352)*H351","v":0},{"$f":"R348*(1-R352)*I351","v":0},{"$f":"R348*(1-R352)*J351","v":0},{"$f":"R348*(1-R352)*K351","v":0},{"$f":"R348*(1-R352)*L351","v":0},{"$f":"R348*(1-R352)*M351","v":0},{"$f":"R348*(1-R352)*N351","v":0},{"$f":"R348*(1-R352)*O351","v":0},{"$f":"R348*(1-R352)*P351","v":0},{"$f":"R348*(1-R352)*Q351","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S348*S352+S348*(1-S352)*C351","v":0},{"$f":"+S348*(1-S352)*D351","v":0},{"$f":"+S348*(1-S352)*E351","v":0},{"$f":"+S348*(1-S352)*F351","v":0},{"$f":"+S348*(1-S352)*G351","v":0},{"$f":"+S348*(1-S352)*H351","v":0},{"$f":"+S348*(1-S352)*I351","v":0},{"$f":"+S348*(1-S352)*J351","v":0},{"$f":"+S348*(1-S352)*K351","v":0},{"$f":"+S348*(1-S352)*L351","v":0},{"$f":"+S348*(1-S352)*M351","v":0},{"$f":"+S348*(1-S352)*N351","v":0},{"$f":"+S348*(1-S352)*O351","v":0},{"$f":"+S348*(1-S352)*P351","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T348*T352+T348*(1-T352)*C351","v":0},{"$f":"+T348*(1-T352)*D351","v":0},{"$f":"+T348*(1-T352)*E351","v":0},{"$f":"+T348*(1-T352)*F351","v":0},{"$f":"+T348*(1-T352)*G351","v":0},{"$f":"+T348*(1-T352)*H351","v":0},{"$f":"+T348*(1-T352)*I351","v":0},{"$f":"+T348*(1-T352)*J351","v":0},{"$f":"+T348*(1-T352)*K351","v":0},{"$f":"+T348*(1-T352)*L351","v":0},{"$f":"+T348*(1-T352)*M351","v":0},{"$f":"+T348*(1-T352)*N351","v":0},{"$f":"+T348*(1-T352)*O351","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U348*U352+U348*(1-U352)*C351","v":0},{"$f":"+U348*(1-U352)*D351","v":0},{"$f":"+U348*(1-U352)*E351","v":0},{"$f":"+U348*(1-U352)*F351","v":0},{"$f":"+U348*(1-U352)*G351","v":0},{"$f":"+U348*(1-U352)*H351","v":0},{"$f":"+U348*(1-U352)*I351","v":0},{"$f":"+U348*(1-U352)*J351","v":0},{"$f":"+U348*(1-U352)*K351","v":0},{"$f":"+U348*(1-U352)*L351","v":0},{"$f":"+U348*(1-U352)*M351","v":0},{"$f":"+U348*(1-U352)*N351","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V348*V352+V348*(1-V352)*C351","v":0},{"$f":"+V348*(1-V352)*D351","v":0},{"$f":"+V348*(1-V352)*E351","v":0},{"$f":"+V348*(1-V352)*F351","v":0},{"$f":"+V348*(1-V352)*G351","v":0},{"$f":"+V348*(1-V352)*H351","v":0},{"$f":"+V348*(1-V352)*I351","v":0},{"$f":"+V348*(1-V352)*J351","v":0},{"$f":"+V348*(1-V352)*K351","v":0},{"$f":"+V348*(1-V352)*L351","v":0},{"$f":"+V348*(1-V352)*M351","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W348*W352+W348*(1-W352)*C351","v":0},{"$f":"+W348*(1-W352)*D351","v":0},{"$f":"+W348*(1-W352)*E351","v":0},{"$f":"+W348*(1-W352)*F351","v":0},{"$f":"+W348*(1-W352)*G351","v":0},{"$f":"+W348*(1-W352)*H351","v":0},{"$f":"+W348*(1-W352)*I351","v":0},{"$f":"+W348*(1-W352)*J351","v":0},{"$f":"+W348*(1-W352)*K351","v":0},{"$f":"+W348*(1-W352)*L351","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X348*X352+X348*(1-X352)*C351","v":0},{"$f":"+X348*(1-X352)*D351","v":0},{"$f":"+X348*(1-X352)*E351","v":0},{"$f":"+X348*(1-X352)*F351","v":0},{"$f":"+X348*(1-X352)*G351","v":0},{"$f":"+X348*(1-X352)*H351","v":0},{"$f":"+X348*(1-X352)*I351","v":0},{"$f":"+X348*(1-X352)*J351","v":0},{"$f":"+X348*(1-X352)*K351","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y348*Y352+Y348*(1-Y352)*C351","v":0},{"$f":"+Y348*(1-Y352)*D351","v":0},{"$f":"+Y348*(1-Y352)*E351","v":0},{"$f":"+Y348*(1-Y352)*F351","v":0},{"$f":"+Y348*(1-Y352)*G351","v":0},{"$f":"+Y348*(1-Y352)*H351","v":0},{"$f":"+Y348*(1-Y352)*I351","v":0},{"$f":"+Y348*(1-Y352)*J351","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z348*Z352+Z348*(1-Z352)*C351","v":0},{"$f":"+Z348*(1-Z352)*D351","v":0},{"$f":"+Z348*(1-Z352)*E351","v":0},{"$f":"+Z348*(1-Z352)*F351","v":0},{"$f":"+Z348*(1-Z352)*G351","v":0},{"$f":"+Z348*(1-Z352)*H351","v":0},{"$f":"+Z348*(1-Z352)*I351","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA348*AA352+AA348*(1-AA352)*C351","v":0},{"$f":"+AA348*(1-AA352)*D351","v":0},{"$f":"+AA348*(1-AA352)*E351","v":0},{"$f":"+AA348*(1-AA352)*F351","v":0},{"$f":"+AA348*(1-AA352)*G351","v":0},{"$f":"+AA348*(1-AA352)*H351","v":0},0,0]
[2047,0,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,{"$f":"AB348*AB352+AB348*(1-AB352)*C351","v":0},{"$f":"+AB348*(1-AB352)*D351","v":0},{"$f":"+AB348*(1-AB352)*E351","v":0},{"$f":"+AB348*(1-AB352)*F351","v":0},{"$f":"+AB348*(1-AB352)*G351","v":0},{"$f":"SUM(C378:AF378)","v":0},0]
[2048,0,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,{"$f":"AC348*AC352+AC348*(1-AC352)*C351","v":0},{"$f":"+AC348*(1-AC352)*D351","v":0},{"$f":"+AC348*(1-AC352)*E351","v":0},{"$f":"+AC348*(1-AC352)*F351","v":0},0,0]
[2049,0,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,null,{"$f":"AD348*AD352+AD348*(1-AD352)*C351","v":0},{"$f":"+AD348*(1-AD352)*D351","v":0},{"$f":"+AD348*(1-AD352)*E351","v":0},0,0]
[2050,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE348*AE352+AE348*(1-AE352)*C351","v":0},{"$f":"+AE348*(1-AE352)*D351","v":0},0,0]
[2051,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF348*AF352+AF348*(1-AF352)*C351","v":0},0,0]
[{"$f":"\"Total Depreciation - \"&A347","v":"Total Depreciation - 0"},{"$f":"SUM(B353:B382)","v":0},{"$f":"SUM(C353:C382)","v":0},{"$f":"SUM(D353:D382)","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]
[]
["Total Annual Capital",null,{"$f":"C6+C44+C82+C120+C158+C196+C234+C272+C310+C348","v":0},{"$f":"D6+D44+D82+D120+D158+D196+D234+D272+D310+D348","v":0},144431088.93054351,126596350.11626597,0,0,0,0,0,26500,27295,28364.72309090909,29215.671818181818,30092.137636363637,30994.90109090909,66841.190909090918,68846.431454545454,70911.822181818177,73039.174727272723,75230.348909090899,77487.262363636371,79811.880909090905,82206.23781818182,84672.424181818176,87212.588909090904,{"$f":"AB6+AB44+AB82+AB120+AB158+AB196+AB234+AB272+AB310+AB348","v":89828.967636363639},92523.844181818175,95299.560181818175,98158.543999999994,101103.3010909091]
["Cumulative",null,{"$f":"+C385","v":0},{"$f":"+C386+D385","v":0},{"$f":"+D386+E385","v":144431088.93054351},271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271027439.04680949,271053939.04680949,271081234.04680949,271109598.76990038,271138814.44171858,271168906.57935494,271199901.48044586,271266742.67135495,271335589.10280949,271406500.92499131,271479540.09971857,271554770.44862765,271632257.71099126,271712069.59190035,271794275.82971853,271878948.25390035,271966160.84280944,272055989.81044579,272148513.65462762,272243813.21480942,272341971.75880945,272443075.05990034]
[]
["Total Annual Depreciation & Depletion",null,{"$f":"C41+C79+C117+C155+C193+C231+C269+C307+C345+C383","v":0},{"$f":"D41+D79+D117+D155+D193+D231+D269+D307+D345+D383","v":0},3356624.4211006803,10520040.393496744,13927628.468616996,11589087.632750157,9918701.3214167021,8729386.2677472793,8726045.495124612,8730065.7549267672,7237440.2643895298,5748182.975272161,5748932.0950623713,5749703.6883350983,5750498.4293887112,5752212.3060786882,5753977.5991929071,5755795.8510437235,5757668.6503957044,5759597.6337010656,5761584.4865821842,5763630.9450670332,5765738.7973187817,5767909.885118315,5770146.1053467533,{"$f":"AB41+AB79+AB117+AB155+AB193+AB231+AB269+AB307+AB345+AB383","v":5772449.412209224},5774821.8184702964,5777265.3969364967,5779782.2826800868,5782374.6750157513]
["Cumulative",null,{"$f":"+C388","v":0},{"$f":"+C389+D388","v":0},{"$f":"+D389+E388","v":3356624.4211006803},13876664.814597424,27804293.28321442,39393380.915964574,49312082.237381279,58041468.505128562,66767514.000253171,75497579.755179942,82735020.019569471,88483202.994841635,94232135.08990401,99981838.778239101,105732337.20762782,111484549.51370651,117238527.11289941,122994322.96394312,128751991.61433883,134511589.2480399,140273173.73462209,146036804.67968911,151802543.4770079,157570453.3621262,163340599.46747294,169113048.87968215,174887870.69815245,180665136.09508896,186444918.37776905,192227293.0527848]
[]
["Total Tax Depreciation/Depletion",null,{"$f":"+C388","v":0},{"$f":"+D388","v":0},3356624.4211006803,10520040.393496744,13927628.468616996,11589087.632750157,9918701.3214167021,8729386.2677472793,8726045.495124612,8730065.7549267672,7237440.2643895298,5748182.975272161,5748932.0950623713,5749703.6883350983,5750498.4293887112,5752212.3060786882,5753977.5991929071,5755795.8510437235,5757668.6503957044,5759597.6337010656,5761584.4865821842,5763630.9450670332,5765738.7973187817,5767909.885118315,5770146.1053467533,{"$f":"+AB388","v":5772449.412209224},5774821.8184702964,5777265.3969364967,5779782.2826800868,5782374.6750157513]
["Amortization of Perm Difference",null,{"$f":"+C444","v":0},{"$f":"+D444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB444","v":0},0,0,0,0]
["Total Book Depreciation/Depletion",null,{"$f":"+Book!C369","v":0},{"$f":"+Book!D369","v":0},{"$f":"+Book!E369","v":0},{"$f":"+Book!F369","v":5344643.8985098768},{"$f":"+Book!G369","v":8507481.9233043119},{"$f":"+Book!H369","v":8507481.9233043119},{"$f":"+Book!I369","v":8507481.9233043119},{"$f":"+Book!J369","v":8507481.9233043119},{"$f":"+Book!K369","v":8507481.9233043119},{"$f":"+Book!L369","v":8507702.7566376459},{"$f":"+Book!M369","v":6121884.8892565202},{"$f":"+Book!N369","v":3736082.5612344802},{"$f":"+Book!O369","v":3736562.3978587231},{"$f":"+Book!P369","v":3737056.6296041775},{"$f":"+Book!Q369","v":3737565.6882602382},{"$f":"+Book!R369","v":3738380.9890269046},{"$f":"+Book!S369","v":3739511.7192132683},{"$f":"+Book!T369","v":3740676.3713269047},{"$f":"+Book!U369","v":3741875.9629678139},{"$f":"+Book!V369","v":3743111.5423314502},{"$f":"+Book!W369","v":3744384.1890920564},{"$f":"+Book!X369","v":3745695.0152859958},{"$f":"+Book!Y369","v":3747045.1662753895},{"$f":"+Book!Z369","v":3748435.8217920563},{"$f":"+Book!AA369","v":3749868.1969011473},{"$f":"+Book!AB369","v":3751343.5432056924},{"$f":"+Book!AC369","v":3752863.1499708439},{"$f":"+Book!AD369","v":3754428.3450072077},{"$f":"+Book!AE369","v":3756040.4958753893},{"$f":"+Book!AF369","v":3757701.0112511469}]
["Diff",null,{"$f":"+C391+C392-C393","v":0},{"$f":"+D391+D392-D393","v":0},3356624.4211006803,5175396.4949868675,5420146.545312684,3081605.7094458453,1411219.3981123902,221904.34444296733,218563.57182030007,222362.99828912131,1115555.3751330096,2012100.4140376807,2012369.6972036483,2012647.0587309208,2012932.7411284731,2013831.3170517837,2014465.8799796388,2015119.4797168188,2015792.6874278905,2016486.0913696154,2017200.2974901279,2017935.9297810374,2018693.6310433922,2019474.0633262587,2020277.908445606,{"$f":"+AB391+AB392-AB393","v":2021105.8690035315},2021958.6684994525,2022837.051929289,2023741.7868046975,2024673.6637646044]
["x Tax Rate",null,{"$f":"+C394*C4","v":0},0,850736.45952796738,1311704.2416544217,1373736.1419094999,781032.96705904952,357673.55645158532,56241.656099070067,55394.937277855053,56357.901916377799,282737.50982746133,509966.8499378502,510035.09975626465,510105.3970353519,510177.8032390115,510405.54730677459,510566.37728083949,510732.03213422775,510902.65662859887,511078.39985762903,511259.41539887292,511445.86140300392,511637.90078794776,511835.70135004027,512039.43589553889,512249.28249894507,512465.42453118623,512688.05081147834,512917.35586565058,513153.54008113901]
["Cumulative Deferred Taxes",null,{"$f":"+C395","v":0},{"$f":"+C396+D395+SUM($C$394:C394)*(D4-C4)","v":0},{"$f":"+D396+E395+SUM($C$394:D394)*(E4-D4)","v":850736.45952796738},{"$f":"+E396+F395+SUM($C$394:E394)*(F4-E4)","v":2162440.7011823892},{"$f":"+F396+G395+SUM($C$394:F394)*(G4-F4)","v":3536176.8430918893},{"$f":"+G396+H395+SUM($C$394:G394)*(H4-G4)","v":4317209.810150939},{"$f":"+H396+I395+SUM($C$394:H394)*(I4-H4)","v":4674883.3666025242},{"$f":"+I396+J395+SUM($C$394:I394)*(J4-I4)","v":4731125.022701594},{"$f":"+J396+K395+SUM($C$394:J394)*(K4-J4)","v":4786519.9599794494},{"$f":"+K396+L395+SUM($C$394:K394)*(L4-K4)","v":4842877.8618958276},{"$f":"+L396+M395+SUM($C$394:L394)*(M4-L4)","v":5125615.3717232887},{"$f":"+M396+N395+SUM($C$394:M394)*(N4-M4)","v":5635582.2216611393},{"$f":"+N396+O395+SUM($C$394:N394)*(O4-N4)","v":6145617.3214174043},{"$f":"+O396+P395+SUM($C$394:O394)*(P4-O4)","v":6655722.7184527563},{"$f":"+P396+Q395+SUM($C$394:P394)*(Q4-P4)","v":7165900.5216917675},{"$f":"+Q396+R395+SUM($C$394:Q394)*(R4-Q4)","v":7676306.0689985417},{"$f":"+R396+S395+SUM($C$394:R394)*(S4-R4)","v":8186872.4462793814},{"$f":"+S396+T395+SUM($C$394:S394)*(T4-S4)","v":8697604.4784136098},{"$f":"+T396+U395+SUM($C$394:T394)*(U4-T4)","v":9208507.1350422092},{"$f":"+U396+V395+SUM($C$394:U394)*(V4-U4)","v":9719585.5348998383},{"$f":"+V396+W395+SUM($C$394:V394)*(W4-V4)","v":10230844.950298712},{"$f":"+W396+X395+SUM($C$394:W394)*(X4-W4)","v":10742290.811701715},{"$f":"+X396+Y395+SUM($C$394:X394)*(Y4-X4)","v":11253928.712489663},{"$f":"+Y396+Z395+SUM($C$394:Y394)*(Z4-Y4)","v":11765764.413839703},{"$f":"+Z396+AA395+SUM($C$394:Z394)*(AA4-Z4)","v":12277803.849735241},{"$f":"+AA396+AB395+SUM($C$394:AA394)*(AB4-AA4)","v":12790053.132234186},{"$f":"+AB396+AC395+SUM($C$394:AB394)*(AC4-AB4)","v":13302518.556765372},{"$f":"+AC396+AD395+SUM($C$394:AC394)*(AD4-AC4)","v":13815206.607576851},{"$f":"+AD396+AE395+SUM($C$394:AD394)*(AE4-AD4)","v":14328123.963442501},{"$f":"+AE396+AF395+SUM($C$394:AE394)*(AF4-AE4)","v":14841277.50352364}]
[null,"Check DIT Expense",{"$f":"+C395-Financials!C103","v":0},{"$f":"+D395-Financials!D103","v":0},{"$f":"+E395-Financials!E103","v":0},{"$f":"+F395-Financials!F103","v":0},{"$f":"+G395-Financials!G103","v":0},{"$f":"+H395-Financials!H103","v":0},{"$f":"+I395-Financials!I103","v":0},{"$f":"+J395-Financials!J103","v":0},{"$f":"+K395-Financials!K103","v":0},{"$f":"+L395-Financials!L103","v":0},{"$f":"+M395-Financials!M103","v":0},{"$f":"+N395-Financials!N103","v":0},{"$f":"+O395-Financials!O103","v":0},{"$f":"+P395-Financials!P103","v":0},{"$f":"+Q395-Financials!Q103","v":0},{"$f":"+R395-Financials!R103","v":0},{"$f":"+S395-Financials!S103","v":0},{"$f":"+T395-Financials!T103","v":0},{"$f":"+U395-Financials!U103","v":0},{"$f":"+V395-Financials!V103","v":0},{"$f":"+W395-Financials!W103","v":0},{"$f":"+X395-Financials!X103","v":0},{"$f":"+Y395-Financials!Y103","v":0},{"$f":"+Z395-Financials!Z103","v":0},{"$f":"+AA395-Financials!AA103","v":0},{"$f":"+AB395-Financials!AB103","v":0},{"$f":"+AC395-Financials!AC103","v":0},{"$f":"+AD395-Financials!AD103","v":0},{"$f":"+AE395-Financials!AE103","v":0},{"$f":"+AF395-Financials!AF103","v":0}]
[]
["ITC Amortization for Books"]
["Total Capital subject to ITC",null,{"$f":"(IF(Capex!$F$6=\"Y\",C$6,0)+IF(Capex!$F$7=\"Y\",C$44,0)+IF(Capex!$F$8=\"Y\",C$82,0)+IF(Capex!$F$9=\"Y\",C$120,0)+IF(Capex!$F$10=\"Y\",C$158,0)+IF(Capex!$F$11=\"Y\",C$196,0)+IF(Capex!$F$12=\"Y\",C$234,0)+IF(Capex!$F$13=\"Y\",C$272,0)+IF(Capex!$F$14=\"Y\",C$310,0)+IF(Capex!$F$15=\"Y\",C$348,0))/(1-C401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",D$6,0)+IF(Capex!$F$7=\"Y\",D$44,0)+IF(Capex!$F$8=\"Y\",D$82,0)+IF(Capex!$F$9=\"Y\",D$120,0)+IF(Capex!$F$10=\"Y\",D$158,0)+IF(Capex!$F$11=\"Y\",D$196,0)+IF(Capex!$F$12=\"Y\",D$234,0)+IF(Capex!$F$13=\"Y\",D$272,0)+IF(Capex!$F$14=\"Y\",D$310,0)+IF(Capex!$F$15=\"Y\",D$348,0))/(1-D401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",E$6,0)+IF(Capex!$F$7=\"Y\",E$44,0)+IF(Capex!$F$8=\"Y\",E$82,0)+IF(Capex!$F$9=\"Y\",E$120,0)+IF(Capex!$F$10=\"Y\",E$158,0)+IF(Capex!$F$11=\"Y\",E$196,0)+IF(Capex!$F$12=\"Y\",E$234,0)+IF(Capex!$F$13=\"Y\",E$272,0)+IF(Capex!$F$14=\"Y\",E$310,0)+IF(Capex!$F$15=\"Y\",E$348,0))/(1-E401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",F$6,0)+IF(Capex!$F$7=\"Y\",F$44,0)+IF(Capex!$F$8=\"Y\",F$82,0)+IF(Capex!$F$9=\"Y\",F$120,0)+IF(Capex!$F$10=\"Y\",F$158,0)+IF(Capex!$F$11=\"Y\",F$196,0)+IF(Capex!$F$12=\"Y\",F$234,0)+IF(Capex!$F$13=\"Y\",F$272,0)+IF(Capex!$F$14=\"Y\",F$310,0)+IF(Capex!$F$15=\"Y\",F$348,0))/(1-F401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",G$6,0)+IF(Capex!$F$7=\"Y\",G$44,0)+IF(Capex!$F$8=\"Y\",G$82,0)+IF(Capex!$F$9=\"Y\",G$120,0)+IF(Capex!$F$10=\"Y\",G$158,0)+IF(Capex!$F$11=\"Y\",G$196,0)+IF(Capex!$F$12=\"Y\",G$234,0)+IF(Capex!$F$13=\"Y\",G$272,0)+IF(Capex!$F$14=\"Y\",G$310,0)+IF(Capex!$F$15=\"Y\",G$348,0))/(1-G401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",H$6,0)+IF(Capex!$F$7=\"Y\",H$44,0)+IF(Capex!$F$8=\"Y\",H$82,0)+IF(Capex!$F$9=\"Y\",H$120,0)+IF(Capex!$F$10=\"Y\",H$158,0)+IF(Capex!$F$11=\"Y\",H$196,0)+IF(Capex!$F$12=\"Y\",H$234,0)+IF(Capex!$F$13=\"Y\",H$272,0)+IF(Capex!$F$14=\"Y\",H$310,0)+IF(Capex!$F$15=\"Y\",H$348,0))/(1-H401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",I$6,0)+IF(Capex!$F$7=\"Y\",I$44,0)+IF(Capex!$F$8=\"Y\",I$82,0)+IF(Capex!$F$9=\"Y\",I$120,0)+IF(Capex!$F$10=\"Y\",I$158,0)+IF(Capex!$F$11=\"Y\",I$196,0)+IF(Capex!$F$12=\"Y\",I$234,0)+IF(Capex!$F$13=\"Y\",I$272,0)+IF(Capex!$F$14=\"Y\",I$310,0)+IF(Capex!$F$15=\"Y\",I$348,0))/(1-I401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",J$6,0)+IF(Capex!$F$7=\"Y\",J$44,0)+IF(Capex!$F$8=\"Y\",J$82,0)+IF(Capex!$F$9=\"Y\",J$120,0)+IF(Capex!$F$10=\"Y\",J$158,0)+IF(Capex!$F$11=\"Y\",J$196,0)+IF(Capex!$F$12=\"Y\",J$234,0)+IF(Capex!$F$13=\"Y\",J$272,0)+IF(Capex!$F$14=\"Y\",J$310,0)+IF(Capex!$F$15=\"Y\",J$348,0))/(1-J401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",K$6,0)+IF(Capex!$F$7=\"Y\",K$44,0)+IF(Capex!$F$8=\"Y\",K$82,0)+IF(Capex!$F$9=\"Y\",K$120,0)+IF(Capex!$F$10=\"Y\",K$158,0)+IF(Capex!$F$11=\"Y\",K$196,0)+IF(Capex!$F$12=\"Y\",K$234,0)+IF(Capex!$F$13=\"Y\",K$272,0)+IF(Capex!$F$14=\"Y\",K$310,0)+IF(Capex!$F$15=\"Y\",K$348,0))/(1-K401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",L$6,0)+IF(Capex!$F$7=\"Y\",L$44,0)+IF(Capex!$F$8=\"Y\",L$82,0)+IF(Capex!$F$9=\"Y\",L$120,0)+IF(Capex!$F$10=\"Y\",L$158,0)+IF(Capex!$F$11=\"Y\",L$196,0)+IF(Capex!$F$12=\"Y\",L$234,0)+IF(Capex!$F$13=\"Y\",L$272,0)+IF(Capex!$F$14=\"Y\",L$310,0)+IF(Capex!$F$15=\"Y\",L$348,0))/(1-L401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",M$6,0)+IF(Capex!$F$7=\"Y\",M$44,0)+IF(Capex!$F$8=\"Y\",M$82,0)+IF(Capex!$F$9=\"Y\",M$120,0)+IF(Capex!$F$10=\"Y\",M$158,0)+IF(Capex!$F$11=\"Y\",M$196,0)+IF(Capex!$F$12=\"Y\",M$234,0)+IF(Capex!$F$13=\"Y\",M$272,0)+IF(Capex!$F$14=\"Y\",M$310,0)+IF(Capex!$F$15=\"Y\",M$348,0))/(1-M401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",N$6,0)+IF(Capex!$F$7=\"Y\",N$44,0)+IF(Capex!$F$8=\"Y\",N$82,0)+IF(Capex!$F$9=\"Y\",N$120,0)+IF(Capex!$F$10=\"Y\",N$158,0)+IF(Capex!$F$11=\"Y\",N$196,0)+IF(Capex!$F$12=\"Y\",N$234,0)+IF(Capex!$F$13=\"Y\",N$272,0)+IF(Capex!$F$14=\"Y\",N$310,0)+IF(Capex!$F$15=\"Y\",N$348,0))/(1-N401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",O$6,0)+IF(Capex!$F$7=\"Y\",O$44,0)+IF(Capex!$F$8=\"Y\",O$82,0)+IF(Capex!$F$9=\"Y\",O$120,0)+IF(Capex!$F$10=\"Y\",O$158,0)+IF(Capex!$F$11=\"Y\",O$196,0)+IF(Capex!$F$12=\"Y\",O$234,0)+IF(Capex!$F$13=\"Y\",O$272,0)+IF(Capex!$F$14=\"Y\",O$310,0)+IF(Capex!$F$15=\"Y\",O$348,0))/(1-O401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",P$6,0)+IF(Capex!$F$7=\"Y\",P$44,0)+IF(Capex!$F$8=\"Y\",P$82,0)+IF(Capex!$F$9=\"Y\",P$120,0)+IF(Capex!$F$10=\"Y\",P$158,0)+IF(Capex!$F$11=\"Y\",P$196,0)+IF(Capex!$F$12=\"Y\",P$234,0)+IF(Capex!$F$13=\"Y\",P$272,0)+IF(Capex!$F$14=\"Y\",P$310,0)+IF(Capex!$F$15=\"Y\",P$348,0))/(1-P401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",Q$6,0)+IF(Capex!$F$7=\"Y\",Q$44,0)+IF(Capex!$F$8=\"Y\",Q$82,0)+IF(Capex!$F$9=\"Y\",Q$120,0)+IF(Capex!$F$10=\"Y\",Q$158,0)+IF(Capex!$F$11=\"Y\",Q$196,0)+IF(Capex!$F$12=\"Y\",Q$234,0)+IF(Capex!$F$13=\"Y\",Q$272,0)+IF(Capex!$F$14=\"Y\",Q$310,0)+IF(Capex!$F$15=\"Y\",Q$348,0))/(1-Q401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",R$6,0)+IF(Capex!$F$7=\"Y\",R$44,0)+IF(Capex!$F$8=\"Y\",R$82,0)+IF(Capex!$F$9=\"Y\",R$120,0)+IF(Capex!$F$10=\"Y\",R$158,0)+IF(Capex!$F$11=\"Y\",R$196,0)+IF(Capex!$F$12=\"Y\",R$234,0)+IF(Capex!$F$13=\"Y\",R$272,0)+IF(Capex!$F$14=\"Y\",R$310,0)+IF(Capex!$F$15=\"Y\",R$348,0))/(1-R401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",S$6,0)+IF(Capex!$F$7=\"Y\",S$44,0)+IF(Capex!$F$8=\"Y\",S$82,0)+IF(Capex!$F$9=\"Y\",S$120,0)+IF(Capex!$F$10=\"Y\",S$158,0)+IF(Capex!$F$11=\"Y\",S$196,0)+IF(Capex!$F$12=\"Y\",S$234,0)+IF(Capex!$F$13=\"Y\",S$272,0)+IF(Capex!$F$14=\"Y\",S$310,0)+IF(Capex!$F$15=\"Y\",S$348,0))/(1-S401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",T$6,0)+IF(Capex!$F$7=\"Y\",T$44,0)+IF(Capex!$F$8=\"Y\",T$82,0)+IF(Capex!$F$9=\"Y\",T$120,0)+IF(Capex!$F$10=\"Y\",T$158,0)+IF(Capex!$F$11=\"Y\",T$196,0)+IF(Capex!$F$12=\"Y\",T$234,0)+IF(Capex!$F$13=\"Y\",T$272,0)+IF(Capex!$F$14=\"Y\",T$310,0)+IF(Capex!$F$15=\"Y\",T$348,0))/(1-T401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",U$6,0)+IF(Capex!$F$7=\"Y\",U$44,0)+IF(Capex!$F$8=\"Y\",U$82,0)+IF(Capex!$F$9=\"Y\",U$120,0)+IF(Capex!$F$10=\"Y\",U$158,0)+IF(Capex!$F$11=\"Y\",U$196,0)+IF(Capex!$F$12=\"Y\",U$234,0)+IF(Capex!$F$13=\"Y\",U$272,0)+IF(Capex!$F$14=\"Y\",U$310,0)+IF(Capex!$F$15=\"Y\",U$348,0))/(1-U401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",V$6,0)+IF(Capex!$F$7=\"Y\",V$44,0)+IF(Capex!$F$8=\"Y\",V$82,0)+IF(Capex!$F$9=\"Y\",V$120,0)+IF(Capex!$F$10=\"Y\",V$158,0)+IF(Capex!$F$11=\"Y\",V$196,0)+IF(Capex!$F$12=\"Y\",V$234,0)+IF(Capex!$F$13=\"Y\",V$272,0)+IF(Capex!$F$14=\"Y\",V$310,0)+IF(Capex!$F$15=\"Y\",V$348,0))/(1-V401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",W$6,0)+IF(Capex!$F$7=\"Y\",W$44,0)+IF(Capex!$F$8=\"Y\",W$82,0)+IF(Capex!$F$9=\"Y\",W$120,0)+IF(Capex!$F$10=\"Y\",W$158,0)+IF(Capex!$F$11=\"Y\",W$196,0)+IF(Capex!$F$12=\"Y\",W$234,0)+IF(Capex!$F$13=\"Y\",W$272,0)+IF(Capex!$F$14=\"Y\",W$310,0)+IF(Capex!$F$15=\"Y\",W$348,0))/(1-W401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",X$6,0)+IF(Capex!$F$7=\"Y\",X$44,0)+IF(Capex!$F$8=\"Y\",X$82,0)+IF(Capex!$F$9=\"Y\",X$120,0)+IF(Capex!$F$10=\"Y\",X$158,0)+IF(Capex!$F$11=\"Y\",X$196,0)+IF(Capex!$F$12=\"Y\",X$234,0)+IF(Capex!$F$13=\"Y\",X$272,0)+IF(Capex!$F$14=\"Y\",X$310,0)+IF(Capex!$F$15=\"Y\",X$348,0))/(1-X401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",Y$6,0)+IF(Capex!$F$7=\"Y\",Y$44,0)+IF(Capex!$F$8=\"Y\",Y$82,0)+IF(Capex!$F$9=\"Y\",Y$120,0)+IF(Capex!$F$10=\"Y\",Y$158,0)+IF(Capex!$F$11=\"Y\",Y$196,0)+IF(Capex!$F$12=\"Y\",Y$234,0)+IF(Capex!$F$13=\"Y\",Y$272,0)+IF(Capex!$F$14=\"Y\",Y$310,0)+IF(Capex!$F$15=\"Y\",Y$348,0))/(1-Y401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",Z$6,0)+IF(Capex!$F$7=\"Y\",Z$44,0)+IF(Capex!$F$8=\"Y\",Z$82,0)+IF(Capex!$F$9=\"Y\",Z$120,0)+IF(Capex!$F$10=\"Y\",Z$158,0)+IF(Capex!$F$11=\"Y\",Z$196,0)+IF(Capex!$F$12=\"Y\",Z$234,0)+IF(Capex!$F$13=\"Y\",Z$272,0)+IF(Capex!$F$14=\"Y\",Z$310,0)+IF(Capex!$F$15=\"Y\",Z$348,0))/(1-Z401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",AA$6,0)+IF(Capex!$F$7=\"Y\",AA$44,0)+IF(Capex!$F$8=\"Y\",AA$82,0)+IF(Capex!$F$9=\"Y\",AA$120,0)+IF(Capex!$F$10=\"Y\",AA$158,0)+IF(Capex!$F$11=\"Y\",AA$196,0)+IF(Capex!$F$12=\"Y\",AA$234,0)+IF(Capex!$F$13=\"Y\",AA$272,0)+IF(Capex!$F$14=\"Y\",AA$310,0)+IF(Capex!$F$15=\"Y\",AA$348,0))/(1-AA401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",AB$6,0)+IF(Capex!$F$7=\"Y\",AB$44,0)+IF(Capex!$F$8=\"Y\",AB$82,0)+IF(Capex!$F$9=\"Y\",AB$120,0)+IF(Capex!$F$10=\"Y\",AB$158,0)+IF(Capex!$F$11=\"Y\",AB$196,0)+IF(Capex!$F$12=\"Y\",AB$234,0)+IF(Capex!$F$13=\"Y\",AB$272,0)+IF(Capex!$F$14=\"Y\",AB$310,0)+IF(Capex!$F$15=\"Y\",AB$348,0))/(1-AB401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",AC$6,0)+IF(Capex!$F$7=\"Y\",AC$44,0)+IF(Capex!$F$8=\"Y\",AC$82,0)+IF(Capex!$F$9=\"Y\",AC$120,0)+IF(Capex!$F$10=\"Y\",AC$158,0)+IF(Capex!$F$11=\"Y\",AC$196,0)+IF(Capex!$F$12=\"Y\",AC$234,0)+IF(Capex!$F$13=\"Y\",AC$272,0)+IF(Capex!$F$14=\"Y\",AC$310,0)+IF(Capex!$F$15=\"Y\",AC$348,0))/(1-AC401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",AD$6,0)+IF(Capex!$F$7=\"Y\",AD$44,0)+IF(Capex!$F$8=\"Y\",AD$82,0)+IF(Capex!$F$9=\"Y\",AD$120,0)+IF(Capex!$F$10=\"Y\",AD$158,0)+IF(Capex!$F$11=\"Y\",AD$196,0)+IF(Capex!$F$12=\"Y\",AD$234,0)+IF(Capex!$F$13=\"Y\",AD$272,0)+IF(Capex!$F$14=\"Y\",AD$310,0)+IF(Capex!$F$15=\"Y\",AD$348,0))/(1-AD401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",AE$6,0)+IF(Capex!$F$7=\"Y\",AE$44,0)+IF(Capex!$F$8=\"Y\",AE$82,0)+IF(Capex!$F$9=\"Y\",AE$120,0)+IF(Capex!$F$10=\"Y\",AE$158,0)+IF(Capex!$F$11=\"Y\",AE$196,0)+IF(Capex!$F$12=\"Y\",AE$234,0)+IF(Capex!$F$13=\"Y\",AE$272,0)+IF(Capex!$F$14=\"Y\",AE$310,0)+IF(Capex!$F$15=\"Y\",AE$348,0))/(1-AE401*0.5)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",AF$6,0)+IF(Capex!$F$7=\"Y\",AF$44,0)+IF(Capex!$F$8=\"Y\",AF$82,0)+IF(Capex!$F$9=\"Y\",AF$120,0)+IF(Capex!$F$10=\"Y\",AF$158,0)+IF(Capex!$F$11=\"Y\",AF$196,0)+IF(Capex!$F$12=\"Y\",AF$234,0)+IF(Capex!$F$13=\"Y\",AF$272,0)+IF(Capex!$F$14=\"Y\",AF$310,0)+IF(Capex!$F$15=\"Y\",AF$348,0))/(1-AF401*0.5)","v":0}]
["ITC Rate",null,{"$f":"IF(C2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,C$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(D2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,D$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(E2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,E$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(F2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,F$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(G2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,G$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(H2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,H$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(I2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,I$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(J2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,J$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(K2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,K$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(L2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,L$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(M2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,M$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(N2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,N$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(O2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,O$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(P2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,P$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(Q2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,Q$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(R2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,R$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(S2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,S$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(T2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,T$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(U2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,U$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(V2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,V$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(W2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,W$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(X2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,X$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(Y2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,Y$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(Z2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,Z$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(AA2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,AA$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(AB2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,AB$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(AC2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,AC$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(AD2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,AD$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(AE2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,AE$2,'Input Data'!$C$41:$M$41))","v":0.1},{"$f":"IF(AF2>'Input Data'!$M$40,'Input Data'!$M$41,SUMIF('Input Data'!$C$40:$M$40,AF$2,'Input Data'!$C$41:$M$41))","v":0.1}]
["ITC",null,{"$f":"+C400*C401","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,{"$f":"+AB400*AB401","v":0},0,0,0,0]
[]
["Amortization of ITC"]
[{"$f":"+A11","v":2022},{"$f":"SUMIF($C$2:$AF$2,$A405,$C$402:$AF$402)","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=C$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=C$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=C$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=C$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=C$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=C$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=C$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=C$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=C$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=C$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=D$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=D$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=D$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=D$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=D$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=D$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=D$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=D$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=D$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=D$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=E$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=E$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=E$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=E$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=E$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=E$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=E$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=E$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=E$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=E$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=F$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=F$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=F$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=F$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=F$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=F$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=F$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=F$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=F$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=F$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=G$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=G$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=G$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=G$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=G$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=G$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=G$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=G$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=G$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=G$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=H$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=H$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=H$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=H$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=H$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=H$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=H$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=H$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=H$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=H$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=I$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=I$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=I$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=I$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=I$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=I$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=I$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=I$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=I$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=I$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=J$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=J$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=J$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=J$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=J$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=J$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=J$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=J$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=J$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=J$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=K$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=K$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=K$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=K$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=K$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=K$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=K$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=K$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=K$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=K$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=L$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=L$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=L$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=L$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=L$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=L$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=L$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=L$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=L$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=L$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=M$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=M$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=M$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=M$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=M$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=M$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=M$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=M$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=M$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=M$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=N$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=N$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=N$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=N$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=N$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=N$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=N$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=N$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=N$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=N$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=O$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=O$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=O$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=O$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=O$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=O$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=O$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=O$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=O$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=O$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=P$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=P$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=P$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=P$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=P$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=P$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=P$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=P$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=P$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=P$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=Q$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=Q$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=Q$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=Q$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=Q$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=Q$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=Q$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=Q$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=Q$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=Q$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=R$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=R$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=R$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=R$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=R$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=R$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=R$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=R$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=R$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=R$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=S$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=S$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=S$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=S$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=S$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=S$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=S$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=S$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=S$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=S$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=T$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=T$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=T$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=T$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=T$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=T$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=T$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=T$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=T$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=T$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=U$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=U$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=U$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=U$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=U$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=U$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=U$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=U$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=U$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=U$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=V$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=V$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=V$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=V$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=V$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=V$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=V$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=V$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=V$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=V$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=W$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=W$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=W$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=W$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=W$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=W$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=W$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=W$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=W$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=W$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=X$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=X$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=X$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=X$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=X$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=X$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=X$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=X$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=X$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=X$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=Y$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=Y$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=Y$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=Y$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=Y$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=Y$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=Y$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=Y$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=Y$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=Y$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=Z$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=Z$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=Z$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=Z$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=Z$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=Z$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=Z$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=Z$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=Z$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=Z$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=AA$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=AA$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=AA$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=AA$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=AA$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=AA$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=AA$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=AA$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=AA$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=AA$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=AB$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=AB$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=AB$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=AB$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=AB$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=AB$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=AB$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=AB$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=AB$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=AB$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=AC$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=AC$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=AC$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=AC$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=AC$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=AC$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=AC$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=AC$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=AC$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=AC$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=AD$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=AD$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=AD$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=AD$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=AD$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=AD$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=AD$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=AD$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=AD$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=AD$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=AE$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=AE$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=AE$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=AE$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=AE$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=AE$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=AE$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=AE$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=AE$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=AE$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A405+Capex!$D$6-1>=AF$2,Book!$C$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A405+Capex!$D$7-1>=AF$2,Book!$C$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A405+Capex!$D$8-1>=AF$2,Book!$C$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A405+Capex!$D$9-1>=AF$2,Book!$C$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A405+Capex!$D$10-1>=AF$2,Book!$C$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A405+Capex!$D$11-1>=AF$2,Book!$C$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A405+Capex!$D$12-1>=AF$2,Book!$C$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A405+Capex!$D$13-1>=AF$2,Book!$C$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A405+Capex!$D$14-1>=AF$2,Book!$C$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A405+Capex!$D$15-1>=AF$2,Book!$C$330/Capex!$D$15,0)))*$C$401","v":0},{"$f":"SUM(C405:AF405)","v":0},{"$f":"+B405-AG405","v":0}]
[2023,{"$f":"SUMIF($C$2:$AF$2,$A406,$C$402:$AF$402)","v":0},null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=D$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=D$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=D$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=D$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=D$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=D$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=D$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=D$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=D$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=D$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=E$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=E$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=E$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=E$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=E$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=E$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=E$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=E$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=E$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=E$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=F$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=F$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=F$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=F$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=F$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=F$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=F$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=F$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=F$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=F$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=G$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=G$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=G$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=G$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=G$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=G$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=G$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=G$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=G$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=G$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=H$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=H$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=H$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=H$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=H$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=H$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=H$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=H$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=H$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=H$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=I$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=I$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=I$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=I$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=I$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=I$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=I$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=I$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=I$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=I$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=J$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=J$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=J$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=J$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=J$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=J$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=J$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=J$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=J$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=J$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=K$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=K$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=K$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=K$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=K$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=K$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=K$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=K$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=K$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=K$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=L$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=L$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=L$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=L$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=L$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=L$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=L$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=L$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=L$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=L$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=M$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=M$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=M$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=M$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=M$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=M$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=M$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=M$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=M$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=M$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=N$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=N$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=N$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=N$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=N$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=N$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=N$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=N$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=N$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=N$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=O$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=O$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=O$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=O$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=O$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=O$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=O$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=O$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=O$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=O$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=P$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=P$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=P$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=P$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=P$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=P$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=P$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=P$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=P$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=P$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=Q$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=Q$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=Q$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=Q$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=Q$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=Q$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=Q$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=Q$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=Q$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=Q$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=R$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=R$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=R$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=R$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=R$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=R$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=R$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=R$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=R$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=R$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=S$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=S$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=S$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=S$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=S$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=S$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=S$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=S$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=S$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=S$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=T$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=T$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=T$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=T$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=T$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=T$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=T$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=T$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=T$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=T$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=U$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=U$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=U$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=U$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=U$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=U$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=U$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=U$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=U$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=U$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=V$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=V$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=V$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=V$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=V$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=V$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=V$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=V$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=V$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=V$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=W$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=W$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=W$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=W$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=W$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=W$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=W$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=W$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=W$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=W$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=X$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=X$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=X$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=X$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=X$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=X$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=X$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=X$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=X$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=X$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=Y$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=Y$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=Y$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=Y$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=Y$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=Y$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=Y$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=Y$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=Y$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=Y$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=Z$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=Z$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=Z$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=Z$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=Z$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=Z$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=Z$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=Z$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=Z$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=Z$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=AA$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=AA$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=AA$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=AA$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=AA$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=AA$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=AA$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=AA$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=AA$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=AA$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=AB$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=AB$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=AB$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=AB$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=AB$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=AB$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=AB$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=AB$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=AB$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=AB$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=AC$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=AC$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=AC$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=AC$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=AC$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=AC$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=AC$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=AC$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=AC$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=AC$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=AD$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=AD$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=AD$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=AD$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=AD$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=AD$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=AD$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=AD$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=AD$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=AD$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=AE$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=AE$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=AE$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=AE$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=AE$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=AE$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=AE$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=AE$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=AE$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=AE$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A406+Capex!$D$6-1>=AF$2,Book!$D$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A406+Capex!$D$7-1>=AF$2,Book!$D$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A406+Capex!$D$8-1>=AF$2,Book!$D$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A406+Capex!$D$9-1>=AF$2,Book!$D$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A406+Capex!$D$10-1>=AF$2,Book!$D$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A406+Capex!$D$11-1>=AF$2,Book!$D$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A406+Capex!$D$12-1>=AF$2,Book!$D$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A406+Capex!$D$13-1>=AF$2,Book!$D$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A406+Capex!$D$14-1>=AF$2,Book!$D$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A406+Capex!$D$15-1>=AF$2,Book!$D$330/Capex!$D$15,0)))*$D$401","v":0},0,{"$f":"+B406-AG406","v":0}]
[2024,0,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=E$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=E$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=E$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=E$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=E$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=E$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=E$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=E$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=E$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=E$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=F$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=F$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=F$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=F$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=F$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=F$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=F$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=F$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=F$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=F$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=G$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=G$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=G$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=G$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=G$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=G$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=G$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=G$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=G$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=G$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=H$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=H$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=H$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=H$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=H$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=H$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=H$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=H$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=H$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=H$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=I$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=I$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=I$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=I$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=I$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=I$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=I$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=I$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=I$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=I$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=J$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=J$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=J$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=J$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=J$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=J$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=J$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=J$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=J$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=J$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=K$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=K$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=K$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=K$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=K$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=K$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=K$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=K$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=K$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=K$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=L$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=L$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=L$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=L$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=L$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=L$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=L$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=L$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=L$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=L$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=M$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=M$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=M$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=M$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=M$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=M$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=M$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=M$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=M$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=M$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=N$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=N$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=N$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=N$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=N$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=N$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=N$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=N$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=N$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=N$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=O$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=O$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=O$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=O$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=O$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=O$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=O$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=O$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=O$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=O$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=P$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=P$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=P$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=P$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=P$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=P$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=P$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=P$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=P$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=P$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=Q$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=Q$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=Q$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=Q$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=Q$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=Q$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=Q$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=Q$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=Q$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=Q$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=R$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=R$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=R$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=R$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=R$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=R$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=R$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=R$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=R$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=R$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=S$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=S$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=S$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=S$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=S$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=S$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=S$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=S$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=S$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=S$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=T$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=T$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=T$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=T$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=T$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=T$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=T$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=T$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=T$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=T$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=U$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=U$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=U$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=U$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=U$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=U$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=U$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=U$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=U$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=U$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=V$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=V$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=V$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=V$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=V$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=V$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=V$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=V$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=V$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=V$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=W$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=W$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=W$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=W$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=W$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=W$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=W$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=W$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=W$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=W$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=X$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=X$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=X$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=X$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=X$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=X$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=X$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=X$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=X$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=X$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=Y$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=Y$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=Y$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=Y$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=Y$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=Y$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=Y$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=Y$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=Y$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=Y$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=Z$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=Z$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=Z$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=Z$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=Z$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=Z$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=Z$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=Z$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=Z$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=Z$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=AA$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=AA$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=AA$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=AA$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=AA$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=AA$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=AA$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=AA$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=AA$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=AA$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=AB$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=AB$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=AB$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=AB$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=AB$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=AB$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=AB$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=AB$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=AB$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=AB$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=AC$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=AC$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=AC$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=AC$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=AC$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=AC$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=AC$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=AC$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=AC$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=AC$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=AD$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=AD$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=AD$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=AD$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=AD$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=AD$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=AD$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=AD$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=AD$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=AD$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=AE$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=AE$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=AE$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=AE$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=AE$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=AE$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=AE$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=AE$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=AE$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=AE$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A407+Capex!$D$6-1>=AF$2,Book!$E$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A407+Capex!$D$7-1>=AF$2,Book!$E$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A407+Capex!$D$8-1>=AF$2,Book!$E$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A407+Capex!$D$9-1>=AF$2,Book!$E$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A407+Capex!$D$10-1>=AF$2,Book!$E$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A407+Capex!$D$11-1>=AF$2,Book!$E$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A407+Capex!$D$12-1>=AF$2,Book!$E$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A407+Capex!$D$13-1>=AF$2,Book!$E$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A407+Capex!$D$14-1>=AF$2,Book!$E$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A407+Capex!$D$15-1>=AF$2,Book!$E$330/Capex!$D$15,0)))*$E$401","v":0},0,0]
[2025,0,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=F$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=F$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=F$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=F$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=F$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=F$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=F$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=F$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=F$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=F$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=G$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=G$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=G$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=G$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=G$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=G$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=G$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=G$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=G$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=G$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=H$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=H$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=H$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=H$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=H$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=H$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=H$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=H$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=H$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=H$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=I$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=I$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=I$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=I$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=I$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=I$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=I$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=I$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=I$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=I$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=J$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=J$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=J$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=J$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=J$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=J$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=J$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=J$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=J$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=J$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=K$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=K$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=K$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=K$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=K$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=K$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=K$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=K$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=K$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=K$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=L$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=L$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=L$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=L$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=L$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=L$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=L$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=L$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=L$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=L$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=M$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=M$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=M$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=M$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=M$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=M$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=M$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=M$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=M$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=M$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=N$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=N$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=N$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=N$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=N$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=N$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=N$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=N$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=N$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=N$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=O$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=O$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=O$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=O$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=O$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=O$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=O$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=O$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=O$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=O$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=P$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=P$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=P$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=P$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=P$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=P$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=P$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=P$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=P$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=P$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=Q$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=Q$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=Q$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=Q$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=Q$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=Q$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=Q$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=Q$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=Q$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=Q$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=R$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=R$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=R$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=R$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=R$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=R$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=R$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=R$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=R$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=R$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=S$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=S$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=S$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=S$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=S$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=S$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=S$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=S$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=S$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=S$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=T$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=T$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=T$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=T$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=T$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=T$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=T$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=T$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=T$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=T$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=U$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=U$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=U$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=U$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=U$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=U$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=U$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=U$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=U$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=U$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=V$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=V$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=V$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=V$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=V$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=V$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=V$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=V$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=V$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=V$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=W$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=W$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=W$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=W$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=W$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=W$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=W$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=W$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=W$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=W$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=X$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=X$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=X$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=X$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=X$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=X$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=X$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=X$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=X$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=X$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=Y$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=Y$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=Y$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=Y$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=Y$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=Y$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=Y$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=Y$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=Y$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=Y$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=Z$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=Z$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=Z$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=Z$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=Z$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=Z$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=Z$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=Z$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=Z$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=Z$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=AA$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=AA$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=AA$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=AA$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=AA$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=AA$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=AA$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=AA$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=AA$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=AA$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=AB$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=AB$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=AB$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=AB$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=AB$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=AB$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=AB$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=AB$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=AB$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=AB$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=AC$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=AC$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=AC$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=AC$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=AC$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=AC$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=AC$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=AC$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=AC$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=AC$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=AD$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=AD$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=AD$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=AD$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=AD$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=AD$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=AD$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=AD$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=AD$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=AD$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=AE$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=AE$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=AE$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=AE$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=AE$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=AE$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=AE$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=AE$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=AE$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=AE$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A408+Capex!$D$6-1>=AF$2,Book!$F$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A408+Capex!$D$7-1>=AF$2,Book!$F$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A408+Capex!$D$8-1>=AF$2,Book!$F$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A408+Capex!$D$9-1>=AF$2,Book!$F$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A408+Capex!$D$10-1>=AF$2,Book!$F$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A408+Capex!$D$11-1>=AF$2,Book!$F$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A408+Capex!$D$12-1>=AF$2,Book!$F$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A408+Capex!$D$13-1>=AF$2,Book!$F$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A408+Capex!$D$14-1>=AF$2,Book!$F$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A408+Capex!$D$15-1>=AF$2,Book!$F$330/Capex!$D$15,0)))*$F$401","v":0},0,0]
[2026,0,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=G$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=G$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=G$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=G$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=G$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=G$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=G$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=G$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=G$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=G$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=H$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=H$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=H$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=H$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=H$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=H$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=H$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=H$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=H$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=H$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=I$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=I$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=I$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=I$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=I$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=I$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=I$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=I$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=I$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=I$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=J$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=J$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=J$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=J$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=J$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=J$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=J$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=J$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=J$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=J$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=K$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=K$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=K$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=K$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=K$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=K$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=K$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=K$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=K$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=K$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=L$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=L$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=L$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=L$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=L$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=L$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=L$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=L$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=L$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=L$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=M$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=M$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=M$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=M$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=M$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=M$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=M$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=M$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=M$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=M$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=N$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=N$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=N$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=N$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=N$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=N$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=N$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=N$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=N$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=N$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=O$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=O$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=O$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=O$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=O$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=O$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=O$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=O$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=O$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=O$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=P$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=P$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=P$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=P$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=P$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=P$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=P$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=P$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=P$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=P$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=Q$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=Q$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=Q$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=Q$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=Q$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=Q$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=Q$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=Q$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=Q$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=Q$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=R$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=R$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=R$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=R$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=R$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=R$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=R$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=R$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=R$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=R$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=S$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=S$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=S$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=S$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=S$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=S$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=S$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=S$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=S$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=S$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=T$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=T$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=T$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=T$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=T$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=T$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=T$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=T$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=T$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=T$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=U$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=U$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=U$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=U$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=U$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=U$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=U$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=U$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=U$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=U$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=V$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=V$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=V$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=V$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=V$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=V$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=V$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=V$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=V$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=V$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=W$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=W$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=W$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=W$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=W$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=W$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=W$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=W$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=W$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=W$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=X$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=X$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=X$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=X$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=X$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=X$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=X$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=X$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=X$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=X$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=Y$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=Y$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=Y$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=Y$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=Y$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=Y$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=Y$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=Y$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=Y$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=Y$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=Z$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=Z$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=Z$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=Z$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=Z$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=Z$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=Z$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=Z$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=Z$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=Z$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=AA$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=AA$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=AA$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=AA$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=AA$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=AA$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=AA$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=AA$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=AA$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=AA$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=AB$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=AB$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=AB$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=AB$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=AB$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=AB$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=AB$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=AB$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=AB$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=AB$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=AC$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=AC$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=AC$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=AC$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=AC$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=AC$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=AC$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=AC$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=AC$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=AC$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=AD$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=AD$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=AD$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=AD$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=AD$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=AD$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=AD$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=AD$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=AD$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=AD$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=AE$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=AE$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=AE$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=AE$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=AE$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=AE$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=AE$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=AE$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=AE$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=AE$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A409+Capex!$D$6-1>=AF$2,Book!$G$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A409+Capex!$D$7-1>=AF$2,Book!$G$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A409+Capex!$D$8-1>=AF$2,Book!$G$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A409+Capex!$D$9-1>=AF$2,Book!$G$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A409+Capex!$D$10-1>=AF$2,Book!$G$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A409+Capex!$D$11-1>=AF$2,Book!$G$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A409+Capex!$D$12-1>=AF$2,Book!$G$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A409+Capex!$D$13-1>=AF$2,Book!$G$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A409+Capex!$D$14-1>=AF$2,Book!$G$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A409+Capex!$D$15-1>=AF$2,Book!$G$330/Capex!$D$15,0)))*$G$401","v":0},0,0]
[2027,0,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=H$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=H$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=H$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=H$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=H$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=H$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=H$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=H$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=H$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=H$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=I$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=I$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=I$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=I$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=I$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=I$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=I$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=I$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=I$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=I$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=J$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=J$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=J$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=J$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=J$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=J$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=J$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=J$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=J$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=J$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=K$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=K$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=K$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=K$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=K$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=K$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=K$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=K$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=K$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=K$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=L$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=L$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=L$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=L$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=L$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=L$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=L$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=L$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=L$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=L$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=M$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=M$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=M$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=M$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=M$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=M$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=M$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=M$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=M$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=M$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=N$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=N$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=N$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=N$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=N$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=N$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=N$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=N$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=N$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=N$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=O$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=O$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=O$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=O$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=O$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=O$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=O$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=O$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=O$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=O$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=P$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=P$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=P$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=P$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=P$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=P$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=P$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=P$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=P$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=P$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=Q$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=Q$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=Q$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=Q$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=Q$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=Q$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=Q$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=Q$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=Q$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=Q$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=R$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=R$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=R$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=R$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=R$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=R$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=R$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=R$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=R$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=R$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=S$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=S$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=S$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=S$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=S$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=S$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=S$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=S$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=S$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=S$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=T$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=T$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=T$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=T$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=T$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=T$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=T$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=T$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=T$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=T$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=U$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=U$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=U$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=U$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=U$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=U$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=U$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=U$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=U$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=U$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=V$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=V$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=V$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=V$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=V$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=V$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=V$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=V$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=V$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=V$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=W$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=W$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=W$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=W$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=W$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=W$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=W$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=W$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=W$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=W$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=X$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=X$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=X$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=X$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=X$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=X$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=X$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=X$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=X$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=X$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=Y$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=Y$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=Y$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=Y$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=Y$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=Y$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=Y$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=Y$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=Y$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=Y$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=Z$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=Z$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=Z$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=Z$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=Z$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=Z$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=Z$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=Z$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=Z$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=Z$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=AA$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=AA$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=AA$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=AA$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=AA$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=AA$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=AA$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=AA$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=AA$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=AA$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=AB$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=AB$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=AB$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=AB$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=AB$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=AB$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=AB$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=AB$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=AB$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=AB$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=AC$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=AC$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=AC$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=AC$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=AC$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=AC$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=AC$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=AC$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=AC$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=AC$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=AD$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=AD$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=AD$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=AD$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=AD$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=AD$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=AD$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=AD$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=AD$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=AD$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=AE$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=AE$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=AE$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=AE$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=AE$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=AE$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=AE$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=AE$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=AE$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=AE$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A410+Capex!$D$6-1>=AF$2,Book!$H$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A410+Capex!$D$7-1>=AF$2,Book!$H$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A410+Capex!$D$8-1>=AF$2,Book!$H$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A410+Capex!$D$9-1>=AF$2,Book!$H$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A410+Capex!$D$10-1>=AF$2,Book!$H$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A410+Capex!$D$11-1>=AF$2,Book!$H$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A410+Capex!$D$12-1>=AF$2,Book!$H$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A410+Capex!$D$13-1>=AF$2,Book!$H$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A410+Capex!$D$14-1>=AF$2,Book!$H$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A410+Capex!$D$15-1>=AF$2,Book!$H$330/Capex!$D$15,0)))*$H$401","v":0},0,0]
[2028,0,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=I$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=I$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=I$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=I$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=I$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=I$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=I$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=I$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=I$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=I$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=J$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=J$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=J$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=J$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=J$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=J$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=J$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=J$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=J$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=J$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=K$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=K$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=K$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=K$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=K$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=K$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=K$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=K$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=K$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=K$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=L$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=L$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=L$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=L$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=L$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=L$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=L$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=L$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=L$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=L$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=M$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=M$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=M$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=M$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=M$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=M$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=M$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=M$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=M$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=M$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=N$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=N$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=N$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=N$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=N$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=N$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=N$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=N$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=N$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=N$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=O$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=O$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=O$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=O$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=O$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=O$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=O$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=O$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=O$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=O$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=P$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=P$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=P$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=P$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=P$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=P$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=P$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=P$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=P$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=P$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=Q$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=Q$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=Q$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=Q$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=Q$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=Q$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=Q$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=Q$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=Q$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=Q$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=R$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=R$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=R$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=R$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=R$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=R$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=R$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=R$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=R$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=R$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=S$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=S$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=S$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=S$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=S$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=S$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=S$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=S$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=S$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=S$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=T$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=T$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=T$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=T$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=T$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=T$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=T$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=T$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=T$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=T$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=U$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=U$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=U$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=U$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=U$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=U$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=U$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=U$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=U$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=U$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=V$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=V$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=V$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=V$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=V$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=V$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=V$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=V$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=V$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=V$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=W$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=W$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=W$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=W$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=W$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=W$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=W$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=W$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=W$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=W$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=X$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=X$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=X$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=X$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=X$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=X$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=X$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=X$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=X$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=X$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=Y$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=Y$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=Y$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=Y$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=Y$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=Y$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=Y$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=Y$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=Y$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=Y$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=Z$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=Z$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=Z$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=Z$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=Z$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=Z$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=Z$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=Z$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=Z$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=Z$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=AA$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=AA$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=AA$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=AA$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=AA$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=AA$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=AA$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=AA$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=AA$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=AA$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=AB$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=AB$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=AB$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=AB$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=AB$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=AB$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=AB$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=AB$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=AB$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=AB$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=AC$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=AC$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=AC$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=AC$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=AC$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=AC$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=AC$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=AC$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=AC$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=AC$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=AD$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=AD$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=AD$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=AD$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=AD$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=AD$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=AD$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=AD$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=AD$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=AD$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=AE$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=AE$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=AE$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=AE$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=AE$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=AE$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=AE$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=AE$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=AE$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=AE$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A411+Capex!$D$6-1>=AF$2,Book!$I$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A411+Capex!$D$7-1>=AF$2,Book!$I$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A411+Capex!$D$8-1>=AF$2,Book!$I$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A411+Capex!$D$9-1>=AF$2,Book!$I$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A411+Capex!$D$10-1>=AF$2,Book!$I$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A411+Capex!$D$11-1>=AF$2,Book!$I$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A411+Capex!$D$12-1>=AF$2,Book!$I$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A411+Capex!$D$13-1>=AF$2,Book!$I$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A411+Capex!$D$14-1>=AF$2,Book!$I$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A411+Capex!$D$15-1>=AF$2,Book!$I$330/Capex!$D$15,0)))*$I$401","v":0},0,0]
[2029,0,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=J$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=J$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=J$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=J$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=J$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=J$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=J$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=J$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=J$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=J$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=K$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=K$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=K$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=K$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=K$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=K$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=K$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=K$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=K$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=K$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=L$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=L$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=L$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=L$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=L$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=L$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=L$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=L$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=L$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=L$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=M$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=M$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=M$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=M$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=M$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=M$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=M$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=M$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=M$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=M$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=N$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=N$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=N$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=N$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=N$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=N$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=N$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=N$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=N$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=N$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=O$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=O$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=O$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=O$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=O$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=O$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=O$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=O$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=O$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=O$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=P$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=P$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=P$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=P$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=P$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=P$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=P$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=P$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=P$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=P$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=Q$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=Q$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=Q$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=Q$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=Q$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=Q$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=Q$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=Q$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=Q$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=Q$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=R$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=R$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=R$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=R$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=R$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=R$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=R$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=R$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=R$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=R$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=S$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=S$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=S$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=S$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=S$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=S$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=S$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=S$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=S$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=S$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=T$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=T$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=T$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=T$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=T$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=T$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=T$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=T$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=T$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=T$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=U$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=U$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=U$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=U$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=U$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=U$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=U$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=U$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=U$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=U$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=V$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=V$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=V$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=V$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=V$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=V$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=V$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=V$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=V$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=V$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=W$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=W$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=W$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=W$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=W$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=W$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=W$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=W$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=W$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=W$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=X$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=X$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=X$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=X$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=X$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=X$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=X$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=X$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=X$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=X$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=Y$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=Y$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=Y$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=Y$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=Y$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=Y$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=Y$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=Y$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=Y$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=Y$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=Z$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=Z$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=Z$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=Z$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=Z$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=Z$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=Z$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=Z$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=Z$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=Z$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=AA$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=AA$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=AA$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=AA$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=AA$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=AA$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=AA$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=AA$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=AA$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=AA$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=AB$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=AB$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=AB$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=AB$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=AB$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=AB$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=AB$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=AB$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=AB$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=AB$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=AC$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=AC$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=AC$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=AC$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=AC$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=AC$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=AC$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=AC$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=AC$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=AC$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=AD$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=AD$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=AD$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=AD$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=AD$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=AD$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=AD$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=AD$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=AD$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=AD$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=AE$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=AE$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=AE$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=AE$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=AE$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=AE$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=AE$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=AE$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=AE$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=AE$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A412+Capex!$D$6-1>=AF$2,Book!$J$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A412+Capex!$D$7-1>=AF$2,Book!$J$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A412+Capex!$D$8-1>=AF$2,Book!$J$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A412+Capex!$D$9-1>=AF$2,Book!$J$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A412+Capex!$D$10-1>=AF$2,Book!$J$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A412+Capex!$D$11-1>=AF$2,Book!$J$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A412+Capex!$D$12-1>=AF$2,Book!$J$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A412+Capex!$D$13-1>=AF$2,Book!$J$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A412+Capex!$D$14-1>=AF$2,Book!$J$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A412+Capex!$D$15-1>=AF$2,Book!$J$330/Capex!$D$15,0)))*$J$401","v":0},0,0]
[2030,0,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=K$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=K$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=K$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=K$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=K$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=K$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=K$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=K$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=K$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=K$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=L$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=L$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=L$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=L$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=L$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=L$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=L$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=L$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=L$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=L$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=M$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=M$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=M$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=M$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=M$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=M$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=M$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=M$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=M$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=M$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=N$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=N$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=N$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=N$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=N$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=N$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=N$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=N$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=N$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=N$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=O$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=O$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=O$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=O$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=O$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=O$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=O$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=O$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=O$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=O$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=P$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=P$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=P$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=P$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=P$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=P$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=P$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=P$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=P$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=P$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=Q$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=Q$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=Q$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=Q$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=Q$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=Q$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=Q$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=Q$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=Q$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=Q$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=R$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=R$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=R$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=R$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=R$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=R$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=R$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=R$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=R$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=R$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=S$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=S$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=S$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=S$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=S$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=S$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=S$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=S$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=S$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=S$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=T$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=T$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=T$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=T$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=T$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=T$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=T$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=T$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=T$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=T$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=U$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=U$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=U$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=U$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=U$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=U$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=U$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=U$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=U$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=U$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=V$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=V$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=V$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=V$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=V$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=V$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=V$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=V$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=V$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=V$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=W$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=W$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=W$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=W$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=W$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=W$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=W$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=W$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=W$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=W$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=X$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=X$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=X$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=X$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=X$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=X$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=X$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=X$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=X$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=X$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=Y$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=Y$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=Y$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=Y$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=Y$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=Y$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=Y$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=Y$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=Y$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=Y$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=Z$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=Z$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=Z$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=Z$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=Z$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=Z$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=Z$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=Z$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=Z$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=Z$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=AA$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=AA$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=AA$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=AA$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=AA$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=AA$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=AA$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=AA$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=AA$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=AA$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=AB$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=AB$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=AB$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=AB$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=AB$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=AB$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=AB$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=AB$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=AB$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=AB$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=AC$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=AC$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=AC$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=AC$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=AC$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=AC$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=AC$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=AC$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=AC$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=AC$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=AD$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=AD$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=AD$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=AD$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=AD$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=AD$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=AD$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=AD$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=AD$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=AD$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=AE$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=AE$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=AE$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=AE$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=AE$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=AE$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=AE$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=AE$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=AE$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=AE$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A413+Capex!$D$6-1>=AF$2,Book!$K$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A413+Capex!$D$7-1>=AF$2,Book!$K$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A413+Capex!$D$8-1>=AF$2,Book!$K$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A413+Capex!$D$9-1>=AF$2,Book!$K$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A413+Capex!$D$10-1>=AF$2,Book!$K$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A413+Capex!$D$11-1>=AF$2,Book!$K$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A413+Capex!$D$12-1>=AF$2,Book!$K$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A413+Capex!$D$13-1>=AF$2,Book!$K$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A413+Capex!$D$14-1>=AF$2,Book!$K$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A413+Capex!$D$15-1>=AF$2,Book!$K$330/Capex!$D$15,0)))*$K$401","v":0},0,0]
[2031,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=L$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=L$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=L$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=L$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=L$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=L$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=L$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=L$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=L$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=L$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=M$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=M$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=M$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=M$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=M$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=M$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=M$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=M$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=M$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=M$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=N$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=N$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=N$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=N$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=N$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=N$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=N$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=N$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=N$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=N$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=O$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=O$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=O$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=O$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=O$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=O$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=O$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=O$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=O$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=O$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=P$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=P$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=P$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=P$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=P$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=P$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=P$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=P$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=P$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=P$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=Q$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=Q$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=Q$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=Q$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=Q$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=Q$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=Q$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=Q$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=Q$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=Q$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=R$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=R$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=R$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=R$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=R$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=R$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=R$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=R$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=R$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=R$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=S$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=S$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=S$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=S$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=S$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=S$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=S$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=S$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=S$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=S$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=T$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=T$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=T$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=T$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=T$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=T$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=T$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=T$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=T$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=T$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=U$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=U$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=U$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=U$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=U$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=U$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=U$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=U$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=U$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=U$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=V$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=V$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=V$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=V$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=V$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=V$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=V$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=V$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=V$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=V$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=W$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=W$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=W$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=W$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=W$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=W$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=W$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=W$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=W$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=W$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=X$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=X$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=X$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=X$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=X$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=X$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=X$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=X$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=X$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=X$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=Y$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=Y$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=Y$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=Y$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=Y$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=Y$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=Y$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=Y$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=Y$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=Y$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=Z$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=Z$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=Z$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=Z$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=Z$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=Z$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=Z$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=Z$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=Z$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=Z$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=AA$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=AA$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=AA$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=AA$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=AA$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=AA$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=AA$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=AA$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=AA$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=AA$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=AB$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=AB$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=AB$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=AB$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=AB$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=AB$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=AB$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=AB$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=AB$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=AB$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=AC$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=AC$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=AC$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=AC$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=AC$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=AC$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=AC$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=AC$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=AC$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=AC$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=AD$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=AD$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=AD$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=AD$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=AD$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=AD$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=AD$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=AD$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=AD$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=AD$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=AE$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=AE$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=AE$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=AE$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=AE$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=AE$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=AE$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=AE$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=AE$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=AE$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A414+Capex!$D$6-1>=AF$2,Book!$L$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A414+Capex!$D$7-1>=AF$2,Book!$L$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A414+Capex!$D$8-1>=AF$2,Book!$L$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A414+Capex!$D$9-1>=AF$2,Book!$L$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A414+Capex!$D$10-1>=AF$2,Book!$L$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A414+Capex!$D$11-1>=AF$2,Book!$L$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A414+Capex!$D$12-1>=AF$2,Book!$L$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A414+Capex!$D$13-1>=AF$2,Book!$L$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A414+Capex!$D$14-1>=AF$2,Book!$L$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A414+Capex!$D$15-1>=AF$2,Book!$L$330/Capex!$D$15,0)))*$L$401","v":0},0,0]
[2032,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=M$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=M$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=M$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=M$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=M$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=M$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=M$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=M$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=M$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=M$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=N$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=N$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=N$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=N$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=N$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=N$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=N$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=N$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=N$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=N$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=O$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=O$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=O$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=O$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=O$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=O$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=O$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=O$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=O$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=O$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=P$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=P$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=P$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=P$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=P$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=P$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=P$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=P$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=P$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=P$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=Q$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=Q$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=Q$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=Q$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=Q$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=Q$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=Q$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=Q$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=Q$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=Q$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=R$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=R$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=R$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=R$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=R$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=R$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=R$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=R$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=R$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=R$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=S$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=S$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=S$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=S$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=S$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=S$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=S$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=S$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=S$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=S$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=T$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=T$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=T$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=T$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=T$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=T$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=T$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=T$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=T$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=T$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=U$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=U$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=U$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=U$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=U$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=U$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=U$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=U$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=U$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=U$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=V$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=V$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=V$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=V$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=V$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=V$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=V$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=V$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=V$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=V$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=W$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=W$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=W$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=W$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=W$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=W$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=W$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=W$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=W$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=W$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=X$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=X$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=X$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=X$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=X$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=X$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=X$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=X$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=X$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=X$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=Y$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=Y$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=Y$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=Y$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=Y$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=Y$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=Y$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=Y$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=Y$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=Y$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=Z$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=Z$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=Z$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=Z$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=Z$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=Z$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=Z$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=Z$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=Z$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=Z$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=AA$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=AA$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=AA$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=AA$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=AA$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=AA$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=AA$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=AA$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=AA$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=AA$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=AB$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=AB$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=AB$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=AB$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=AB$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=AB$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=AB$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=AB$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=AB$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=AB$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=AC$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=AC$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=AC$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=AC$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=AC$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=AC$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=AC$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=AC$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=AC$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=AC$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=AD$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=AD$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=AD$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=AD$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=AD$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=AD$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=AD$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=AD$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=AD$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=AD$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=AE$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=AE$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=AE$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=AE$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=AE$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=AE$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=AE$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=AE$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=AE$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=AE$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A415+Capex!$D$6-1>=AF$2,Book!$M$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A415+Capex!$D$7-1>=AF$2,Book!$M$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A415+Capex!$D$8-1>=AF$2,Book!$M$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A415+Capex!$D$9-1>=AF$2,Book!$M$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A415+Capex!$D$10-1>=AF$2,Book!$M$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A415+Capex!$D$11-1>=AF$2,Book!$M$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A415+Capex!$D$12-1>=AF$2,Book!$M$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A415+Capex!$D$13-1>=AF$2,Book!$M$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A415+Capex!$D$14-1>=AF$2,Book!$M$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A415+Capex!$D$15-1>=AF$2,Book!$M$330/Capex!$D$15,0)))*$M$401","v":0},0,0]
[2033,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=N$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=N$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=N$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=N$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=N$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=N$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=N$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=N$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=N$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=N$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=O$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=O$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=O$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=O$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=O$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=O$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=O$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=O$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=O$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=O$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=P$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=P$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=P$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=P$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=P$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=P$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=P$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=P$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=P$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=P$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=Q$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=Q$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=Q$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=Q$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=Q$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=Q$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=Q$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=Q$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=Q$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=Q$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=R$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=R$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=R$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=R$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=R$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=R$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=R$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=R$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=R$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=R$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=S$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=S$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=S$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=S$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=S$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=S$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=S$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=S$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=S$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=S$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=T$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=T$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=T$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=T$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=T$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=T$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=T$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=T$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=T$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=T$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=U$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=U$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=U$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=U$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=U$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=U$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=U$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=U$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=U$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=U$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=V$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=V$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=V$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=V$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=V$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=V$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=V$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=V$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=V$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=V$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=W$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=W$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=W$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=W$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=W$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=W$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=W$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=W$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=W$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=W$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=X$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=X$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=X$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=X$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=X$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=X$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=X$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=X$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=X$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=X$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=Y$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=Y$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=Y$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=Y$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=Y$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=Y$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=Y$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=Y$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=Y$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=Y$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=Z$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=Z$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=Z$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=Z$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=Z$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=Z$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=Z$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=Z$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=Z$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=Z$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=AA$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=AA$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=AA$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=AA$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=AA$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=AA$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=AA$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=AA$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=AA$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=AA$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=AB$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=AB$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=AB$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=AB$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=AB$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=AB$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=AB$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=AB$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=AB$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=AB$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=AC$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=AC$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=AC$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=AC$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=AC$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=AC$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=AC$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=AC$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=AC$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=AC$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=AD$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=AD$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=AD$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=AD$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=AD$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=AD$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=AD$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=AD$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=AD$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=AD$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=AE$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=AE$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=AE$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=AE$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=AE$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=AE$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=AE$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=AE$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=AE$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=AE$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A416+Capex!$D$6-1>=AF$2,Book!$N$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A416+Capex!$D$7-1>=AF$2,Book!$N$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A416+Capex!$D$8-1>=AF$2,Book!$N$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A416+Capex!$D$9-1>=AF$2,Book!$N$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A416+Capex!$D$10-1>=AF$2,Book!$N$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A416+Capex!$D$11-1>=AF$2,Book!$N$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A416+Capex!$D$12-1>=AF$2,Book!$N$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A416+Capex!$D$13-1>=AF$2,Book!$N$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A416+Capex!$D$14-1>=AF$2,Book!$N$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A416+Capex!$D$15-1>=AF$2,Book!$N$330/Capex!$D$15,0)))*$N$401","v":0},0,0]
[2034,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=O$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=O$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=O$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=O$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=O$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=O$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=O$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=O$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=O$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=O$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=P$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=P$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=P$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=P$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=P$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=P$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=P$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=P$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=P$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=P$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=Q$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=Q$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=Q$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=Q$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=Q$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=Q$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=Q$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=Q$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=Q$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=Q$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=R$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=R$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=R$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=R$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=R$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=R$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=R$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=R$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=R$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=R$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=S$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=S$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=S$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=S$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=S$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=S$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=S$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=S$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=S$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=S$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=T$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=T$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=T$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=T$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=T$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=T$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=T$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=T$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=T$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=T$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=U$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=U$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=U$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=U$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=U$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=U$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=U$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=U$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=U$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=U$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=V$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=V$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=V$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=V$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=V$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=V$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=V$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=V$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=V$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=V$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=W$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=W$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=W$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=W$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=W$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=W$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=W$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=W$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=W$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=W$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=X$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=X$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=X$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=X$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=X$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=X$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=X$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=X$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=X$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=X$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=Y$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=Y$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=Y$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=Y$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=Y$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=Y$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=Y$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=Y$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=Y$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=Y$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=Z$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=Z$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=Z$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=Z$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=Z$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=Z$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=Z$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=Z$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=Z$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=Z$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=AA$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=AA$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=AA$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=AA$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=AA$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=AA$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=AA$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=AA$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=AA$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=AA$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=AB$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=AB$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=AB$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=AB$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=AB$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=AB$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=AB$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=AB$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=AB$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=AB$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=AC$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=AC$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=AC$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=AC$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=AC$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=AC$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=AC$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=AC$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=AC$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=AC$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=AD$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=AD$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=AD$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=AD$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=AD$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=AD$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=AD$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=AD$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=AD$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=AD$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=AE$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=AE$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=AE$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=AE$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=AE$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=AE$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=AE$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=AE$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=AE$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=AE$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A417+Capex!$D$6-1>=AF$2,Book!$O$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A417+Capex!$D$7-1>=AF$2,Book!$O$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A417+Capex!$D$8-1>=AF$2,Book!$O$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A417+Capex!$D$9-1>=AF$2,Book!$O$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A417+Capex!$D$10-1>=AF$2,Book!$O$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A417+Capex!$D$11-1>=AF$2,Book!$O$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A417+Capex!$D$12-1>=AF$2,Book!$O$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A417+Capex!$D$13-1>=AF$2,Book!$O$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A417+Capex!$D$14-1>=AF$2,Book!$O$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A417+Capex!$D$15-1>=AF$2,Book!$O$330/Capex!$D$15,0)))*$O$401","v":0},0,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=P$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=P$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=P$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=P$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=P$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=P$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=P$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=P$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=P$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=P$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=Q$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=Q$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=Q$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=Q$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=Q$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=Q$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=Q$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=Q$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=Q$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=Q$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=R$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=R$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=R$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=R$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=R$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=R$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=R$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=R$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=R$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=R$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=S$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=S$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=S$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=S$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=S$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=S$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=S$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=S$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=S$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=S$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=T$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=T$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=T$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=T$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=T$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=T$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=T$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=T$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=T$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=T$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=U$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=U$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=U$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=U$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=U$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=U$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=U$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=U$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=U$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=U$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=V$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=V$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=V$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=V$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=V$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=V$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=V$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=V$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=V$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=V$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=W$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=W$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=W$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=W$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=W$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=W$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=W$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=W$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=W$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=W$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=X$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=X$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=X$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=X$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=X$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=X$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=X$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=X$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=X$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=X$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=Y$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=Y$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=Y$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=Y$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=Y$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=Y$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=Y$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=Y$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=Y$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=Y$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=Z$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=Z$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=Z$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=Z$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=Z$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=Z$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=Z$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=Z$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=Z$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=Z$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=AA$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=AA$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=AA$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=AA$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=AA$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=AA$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=AA$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=AA$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=AA$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=AA$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=AB$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=AB$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=AB$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=AB$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=AB$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=AB$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=AB$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=AB$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=AB$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=AB$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=AC$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=AC$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=AC$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=AC$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=AC$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=AC$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=AC$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=AC$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=AC$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=AC$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=AD$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=AD$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=AD$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=AD$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=AD$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=AD$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=AD$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=AD$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=AD$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=AD$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=AE$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=AE$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=AE$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=AE$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=AE$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=AE$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=AE$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=AE$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=AE$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=AE$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A418+Capex!$D$6-1>=AF$2,Book!$P$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A418+Capex!$D$7-1>=AF$2,Book!$P$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A418+Capex!$D$8-1>=AF$2,Book!$P$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A418+Capex!$D$9-1>=AF$2,Book!$P$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A418+Capex!$D$10-1>=AF$2,Book!$P$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A418+Capex!$D$11-1>=AF$2,Book!$P$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A418+Capex!$D$12-1>=AF$2,Book!$P$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A418+Capex!$D$13-1>=AF$2,Book!$P$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A418+Capex!$D$14-1>=AF$2,Book!$P$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A418+Capex!$D$15-1>=AF$2,Book!$P$330/Capex!$D$15,0)))*$P$401","v":0},0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=Q$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=Q$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=Q$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=Q$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=Q$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=Q$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=Q$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=Q$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=Q$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=Q$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=R$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=R$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=R$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=R$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=R$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=R$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=R$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=R$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=R$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=R$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=S$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=S$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=S$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=S$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=S$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=S$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=S$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=S$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=S$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=S$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=T$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=T$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=T$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=T$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=T$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=T$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=T$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=T$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=T$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=T$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=U$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=U$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=U$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=U$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=U$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=U$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=U$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=U$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=U$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=U$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=V$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=V$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=V$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=V$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=V$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=V$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=V$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=V$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=V$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=V$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=W$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=W$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=W$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=W$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=W$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=W$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=W$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=W$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=W$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=W$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=X$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=X$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=X$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=X$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=X$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=X$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=X$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=X$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=X$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=X$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=Y$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=Y$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=Y$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=Y$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=Y$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=Y$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=Y$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=Y$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=Y$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=Y$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=Z$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=Z$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=Z$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=Z$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=Z$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=Z$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=Z$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=Z$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=Z$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=Z$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=AA$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=AA$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=AA$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=AA$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=AA$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=AA$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=AA$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=AA$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=AA$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=AA$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=AB$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=AB$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=AB$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=AB$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=AB$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=AB$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=AB$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=AB$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=AB$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=AB$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=AC$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=AC$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=AC$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=AC$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=AC$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=AC$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=AC$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=AC$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=AC$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=AC$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=AD$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=AD$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=AD$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=AD$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=AD$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=AD$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=AD$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=AD$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=AD$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=AD$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=AE$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=AE$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=AE$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=AE$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=AE$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=AE$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=AE$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=AE$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=AE$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=AE$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A419+Capex!$D$6-1>=AF$2,Book!$Q$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A419+Capex!$D$7-1>=AF$2,Book!$Q$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A419+Capex!$D$8-1>=AF$2,Book!$Q$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A419+Capex!$D$9-1>=AF$2,Book!$Q$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A419+Capex!$D$10-1>=AF$2,Book!$Q$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A419+Capex!$D$11-1>=AF$2,Book!$Q$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A419+Capex!$D$12-1>=AF$2,Book!$Q$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A419+Capex!$D$13-1>=AF$2,Book!$Q$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A419+Capex!$D$14-1>=AF$2,Book!$Q$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A419+Capex!$D$15-1>=AF$2,Book!$Q$330/Capex!$D$15,0)))*$Q$401","v":0},0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=R$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=R$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=R$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=R$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=R$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=R$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=R$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=R$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=R$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=R$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=S$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=S$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=S$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=S$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=S$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=S$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=S$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=S$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=S$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=S$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=T$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=T$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=T$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=T$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=T$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=T$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=T$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=T$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=T$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=T$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=U$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=U$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=U$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=U$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=U$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=U$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=U$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=U$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=U$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=U$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=V$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=V$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=V$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=V$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=V$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=V$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=V$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=V$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=V$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=V$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=W$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=W$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=W$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=W$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=W$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=W$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=W$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=W$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=W$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=W$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=X$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=X$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=X$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=X$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=X$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=X$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=X$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=X$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=X$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=X$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=Y$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=Y$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=Y$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=Y$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=Y$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=Y$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=Y$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=Y$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=Y$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=Y$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=Z$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=Z$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=Z$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=Z$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=Z$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=Z$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=Z$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=Z$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=Z$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=Z$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=AA$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=AA$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=AA$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=AA$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=AA$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=AA$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=AA$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=AA$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=AA$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=AA$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=AB$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=AB$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=AB$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=AB$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=AB$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=AB$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=AB$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=AB$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=AB$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=AB$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=AC$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=AC$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=AC$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=AC$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=AC$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=AC$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=AC$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=AC$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=AC$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=AC$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=AD$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=AD$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=AD$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=AD$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=AD$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=AD$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=AD$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=AD$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=AD$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=AD$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=AE$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=AE$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=AE$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=AE$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=AE$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=AE$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=AE$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=AE$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=AE$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=AE$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A420+Capex!$D$6-1>=AF$2,Book!$R$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A420+Capex!$D$7-1>=AF$2,Book!$R$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A420+Capex!$D$8-1>=AF$2,Book!$R$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A420+Capex!$D$9-1>=AF$2,Book!$R$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A420+Capex!$D$10-1>=AF$2,Book!$R$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A420+Capex!$D$11-1>=AF$2,Book!$R$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A420+Capex!$D$12-1>=AF$2,Book!$R$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A420+Capex!$D$13-1>=AF$2,Book!$R$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A420+Capex!$D$14-1>=AF$2,Book!$R$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A420+Capex!$D$15-1>=AF$2,Book!$R$330/Capex!$D$15,0)))*$R$401","v":0},0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=S$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=S$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=S$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=S$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=S$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=S$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=S$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=S$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=S$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=S$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=T$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=T$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=T$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=T$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=T$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=T$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=T$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=T$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=T$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=T$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=U$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=U$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=U$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=U$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=U$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=U$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=U$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=U$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=U$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=U$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=V$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=V$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=V$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=V$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=V$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=V$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=V$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=V$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=V$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=V$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=W$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=W$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=W$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=W$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=W$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=W$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=W$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=W$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=W$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=W$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=X$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=X$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=X$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=X$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=X$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=X$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=X$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=X$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=X$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=X$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=Y$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=Y$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=Y$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=Y$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=Y$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=Y$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=Y$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=Y$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=Y$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=Y$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=Z$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=Z$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=Z$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=Z$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=Z$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=Z$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=Z$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=Z$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=Z$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=Z$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=AA$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=AA$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=AA$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=AA$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=AA$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=AA$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=AA$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=AA$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=AA$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=AA$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=AB$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=AB$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=AB$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=AB$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=AB$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=AB$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=AB$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=AB$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=AB$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=AB$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=AC$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=AC$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=AC$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=AC$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=AC$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=AC$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=AC$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=AC$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=AC$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=AC$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=AD$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=AD$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=AD$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=AD$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=AD$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=AD$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=AD$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=AD$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=AD$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=AD$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=AE$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=AE$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=AE$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=AE$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=AE$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=AE$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=AE$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=AE$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=AE$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=AE$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A421+Capex!$D$6-1>=AF$2,Book!$S$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A421+Capex!$D$7-1>=AF$2,Book!$S$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A421+Capex!$D$8-1>=AF$2,Book!$S$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A421+Capex!$D$9-1>=AF$2,Book!$S$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A421+Capex!$D$10-1>=AF$2,Book!$S$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A421+Capex!$D$11-1>=AF$2,Book!$S$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A421+Capex!$D$12-1>=AF$2,Book!$S$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A421+Capex!$D$13-1>=AF$2,Book!$S$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A421+Capex!$D$14-1>=AF$2,Book!$S$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A421+Capex!$D$15-1>=AF$2,Book!$S$330/Capex!$D$15,0)))*$S$401","v":0},0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=T$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=T$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=T$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=T$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=T$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=T$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=T$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=T$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=T$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=T$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=U$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=U$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=U$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=U$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=U$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=U$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=U$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=U$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=U$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=U$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=V$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=V$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=V$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=V$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=V$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=V$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=V$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=V$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=V$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=V$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=W$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=W$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=W$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=W$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=W$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=W$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=W$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=W$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=W$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=W$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=X$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=X$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=X$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=X$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=X$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=X$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=X$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=X$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=X$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=X$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=Y$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=Y$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=Y$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=Y$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=Y$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=Y$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=Y$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=Y$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=Y$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=Y$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=Z$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=Z$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=Z$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=Z$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=Z$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=Z$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=Z$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=Z$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=Z$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=Z$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=AA$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=AA$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=AA$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=AA$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=AA$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=AA$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=AA$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=AA$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=AA$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=AA$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=AB$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=AB$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=AB$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=AB$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=AB$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=AB$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=AB$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=AB$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=AB$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=AB$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=AC$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=AC$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=AC$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=AC$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=AC$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=AC$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=AC$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=AC$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=AC$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=AC$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=AD$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=AD$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=AD$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=AD$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=AD$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=AD$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=AD$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=AD$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=AD$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=AD$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=AE$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=AE$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=AE$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=AE$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=AE$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=AE$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=AE$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=AE$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=AE$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=AE$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A422+Capex!$D$6-1>=AF$2,Book!$T$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A422+Capex!$D$7-1>=AF$2,Book!$T$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A422+Capex!$D$8-1>=AF$2,Book!$T$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A422+Capex!$D$9-1>=AF$2,Book!$T$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A422+Capex!$D$10-1>=AF$2,Book!$T$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A422+Capex!$D$11-1>=AF$2,Book!$T$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A422+Capex!$D$12-1>=AF$2,Book!$T$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A422+Capex!$D$13-1>=AF$2,Book!$T$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A422+Capex!$D$14-1>=AF$2,Book!$T$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A422+Capex!$D$15-1>=AF$2,Book!$T$330/Capex!$D$15,0)))*$T$401","v":0},0,0]
[2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=U$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=U$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=U$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=U$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=U$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=U$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=U$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=U$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=U$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=U$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=V$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=V$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=V$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=V$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=V$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=V$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=V$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=V$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=V$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=V$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=W$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=W$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=W$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=W$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=W$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=W$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=W$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=W$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=W$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=W$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=X$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=X$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=X$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=X$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=X$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=X$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=X$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=X$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=X$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=X$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=Y$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=Y$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=Y$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=Y$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=Y$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=Y$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=Y$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=Y$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=Y$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=Y$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=Z$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=Z$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=Z$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=Z$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=Z$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=Z$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=Z$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=Z$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=Z$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=Z$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=AA$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=AA$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=AA$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=AA$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=AA$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=AA$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=AA$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=AA$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=AA$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=AA$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=AB$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=AB$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=AB$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=AB$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=AB$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=AB$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=AB$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=AB$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=AB$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=AB$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=AC$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=AC$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=AC$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=AC$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=AC$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=AC$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=AC$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=AC$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=AC$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=AC$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=AD$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=AD$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=AD$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=AD$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=AD$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=AD$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=AD$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=AD$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=AD$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=AD$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=AE$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=AE$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=AE$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=AE$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=AE$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=AE$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=AE$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=AE$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=AE$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=AE$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A423+Capex!$D$6-1>=AF$2,Book!$U$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A423+Capex!$D$7-1>=AF$2,Book!$U$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A423+Capex!$D$8-1>=AF$2,Book!$U$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A423+Capex!$D$9-1>=AF$2,Book!$U$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A423+Capex!$D$10-1>=AF$2,Book!$U$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A423+Capex!$D$11-1>=AF$2,Book!$U$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A423+Capex!$D$12-1>=AF$2,Book!$U$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A423+Capex!$D$13-1>=AF$2,Book!$U$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A423+Capex!$D$14-1>=AF$2,Book!$U$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A423+Capex!$D$15-1>=AF$2,Book!$U$330/Capex!$D$15,0)))*$U$401","v":0},0,0]
[2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=V$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=V$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=V$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=V$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=V$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=V$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=V$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=V$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=V$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=V$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=W$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=W$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=W$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=W$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=W$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=W$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=W$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=W$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=W$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=W$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=X$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=X$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=X$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=X$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=X$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=X$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=X$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=X$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=X$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=X$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=Y$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=Y$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=Y$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=Y$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=Y$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=Y$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=Y$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=Y$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=Y$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=Y$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=Z$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=Z$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=Z$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=Z$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=Z$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=Z$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=Z$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=Z$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=Z$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=Z$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=AA$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=AA$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=AA$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=AA$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=AA$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=AA$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=AA$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=AA$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=AA$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=AA$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=AB$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=AB$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=AB$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=AB$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=AB$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=AB$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=AB$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=AB$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=AB$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=AB$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=AC$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=AC$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=AC$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=AC$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=AC$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=AC$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=AC$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=AC$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=AC$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=AC$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=AD$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=AD$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=AD$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=AD$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=AD$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=AD$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=AD$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=AD$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=AD$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=AD$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=AE$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=AE$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=AE$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=AE$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=AE$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=AE$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=AE$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=AE$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=AE$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=AE$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A424+Capex!$D$6-1>=AF$2,Book!$V$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A424+Capex!$D$7-1>=AF$2,Book!$V$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A424+Capex!$D$8-1>=AF$2,Book!$V$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A424+Capex!$D$9-1>=AF$2,Book!$V$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A424+Capex!$D$10-1>=AF$2,Book!$V$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A424+Capex!$D$11-1>=AF$2,Book!$V$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A424+Capex!$D$12-1>=AF$2,Book!$V$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A424+Capex!$D$13-1>=AF$2,Book!$V$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A424+Capex!$D$14-1>=AF$2,Book!$V$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A424+Capex!$D$15-1>=AF$2,Book!$V$330/Capex!$D$15,0)))*$V$401","v":0},0,0]
[2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=W$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=W$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=W$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=W$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=W$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=W$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=W$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=W$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=W$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=W$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=X$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=X$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=X$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=X$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=X$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=X$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=X$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=X$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=X$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=X$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=Y$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=Y$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=Y$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=Y$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=Y$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=Y$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=Y$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=Y$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=Y$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=Y$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=Z$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=Z$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=Z$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=Z$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=Z$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=Z$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=Z$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=Z$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=Z$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=Z$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=AA$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=AA$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=AA$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=AA$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=AA$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=AA$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=AA$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=AA$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=AA$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=AA$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=AB$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=AB$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=AB$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=AB$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=AB$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=AB$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=AB$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=AB$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=AB$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=AB$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=AC$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=AC$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=AC$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=AC$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=AC$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=AC$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=AC$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=AC$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=AC$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=AC$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=AD$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=AD$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=AD$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=AD$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=AD$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=AD$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=AD$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=AD$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=AD$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=AD$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=AE$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=AE$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=AE$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=AE$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=AE$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=AE$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=AE$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=AE$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=AE$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=AE$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A425+Capex!$D$6-1>=AF$2,Book!$W$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A425+Capex!$D$7-1>=AF$2,Book!$W$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A425+Capex!$D$8-1>=AF$2,Book!$W$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A425+Capex!$D$9-1>=AF$2,Book!$W$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A425+Capex!$D$10-1>=AF$2,Book!$W$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A425+Capex!$D$11-1>=AF$2,Book!$W$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A425+Capex!$D$12-1>=AF$2,Book!$W$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A425+Capex!$D$13-1>=AF$2,Book!$W$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A425+Capex!$D$14-1>=AF$2,Book!$W$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A425+Capex!$D$15-1>=AF$2,Book!$W$330/Capex!$D$15,0)))*$W$401","v":0},0,0]
[2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=X$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=X$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=X$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=X$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=X$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=X$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=X$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=X$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=X$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=X$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=Y$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=Y$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=Y$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=Y$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=Y$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=Y$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=Y$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=Y$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=Y$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=Y$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=Z$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=Z$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=Z$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=Z$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=Z$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=Z$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=Z$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=Z$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=Z$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=Z$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=AA$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=AA$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=AA$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=AA$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=AA$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=AA$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=AA$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=AA$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=AA$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=AA$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=AB$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=AB$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=AB$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=AB$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=AB$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=AB$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=AB$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=AB$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=AB$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=AB$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=AC$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=AC$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=AC$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=AC$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=AC$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=AC$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=AC$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=AC$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=AC$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=AC$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=AD$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=AD$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=AD$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=AD$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=AD$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=AD$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=AD$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=AD$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=AD$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=AD$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=AE$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=AE$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=AE$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=AE$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=AE$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=AE$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=AE$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=AE$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=AE$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=AE$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A426+Capex!$D$6-1>=AF$2,Book!$X$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A426+Capex!$D$7-1>=AF$2,Book!$X$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A426+Capex!$D$8-1>=AF$2,Book!$X$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A426+Capex!$D$9-1>=AF$2,Book!$X$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A426+Capex!$D$10-1>=AF$2,Book!$X$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A426+Capex!$D$11-1>=AF$2,Book!$X$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A426+Capex!$D$12-1>=AF$2,Book!$X$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A426+Capex!$D$13-1>=AF$2,Book!$X$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A426+Capex!$D$14-1>=AF$2,Book!$X$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A426+Capex!$D$15-1>=AF$2,Book!$X$330/Capex!$D$15,0)))*$X$401","v":0},0,0]
[2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=Y$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=Y$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=Y$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=Y$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=Y$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=Y$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=Y$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=Y$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=Y$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=Y$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=Z$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=Z$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=Z$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=Z$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=Z$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=Z$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=Z$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=Z$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=Z$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=Z$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=AA$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=AA$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=AA$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=AA$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=AA$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=AA$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=AA$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=AA$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=AA$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=AA$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=AB$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=AB$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=AB$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=AB$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=AB$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=AB$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=AB$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=AB$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=AB$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=AB$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=AC$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=AC$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=AC$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=AC$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=AC$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=AC$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=AC$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=AC$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=AC$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=AC$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=AD$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=AD$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=AD$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=AD$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=AD$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=AD$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=AD$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=AD$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=AD$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=AD$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=AE$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=AE$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=AE$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=AE$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=AE$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=AE$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=AE$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=AE$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=AE$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=AE$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A427+Capex!$D$6-1>=AF$2,Book!$Y$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A427+Capex!$D$7-1>=AF$2,Book!$Y$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A427+Capex!$D$8-1>=AF$2,Book!$Y$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A427+Capex!$D$9-1>=AF$2,Book!$Y$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A427+Capex!$D$10-1>=AF$2,Book!$Y$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A427+Capex!$D$11-1>=AF$2,Book!$Y$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A427+Capex!$D$12-1>=AF$2,Book!$Y$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A427+Capex!$D$13-1>=AF$2,Book!$Y$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A427+Capex!$D$14-1>=AF$2,Book!$Y$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A427+Capex!$D$15-1>=AF$2,Book!$Y$330/Capex!$D$15,0)))*$Y$401","v":0},0,0]
[2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A428+Capex!$D$6-1>=Z$2,Book!$Z$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A428+Capex!$D$7-1>=Z$2,Book!$Z$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A428+Capex!$D$8-1>=Z$2,Book!$Z$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A428+Capex!$D$9-1>=Z$2,Book!$Z$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A428+Capex!$D$10-1>=Z$2,Book!$Z$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A428+Capex!$D$11-1>=Z$2,Book!$Z$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A428+Capex!$D$12-1>=Z$2,Book!$Z$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A428+Capex!$D$13-1>=Z$2,Book!$Z$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A428+Capex!$D$14-1>=Z$2,Book!$Z$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A428+Capex!$D$15-1>=Z$2,Book!$Z$330/Capex!$D$15,0)))*$Z$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A428+Capex!$D$6-1>=AA$2,Book!$Z$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A428+Capex!$D$7-1>=AA$2,Book!$Z$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A428+Capex!$D$8-1>=AA$2,Book!$Z$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A428+Capex!$D$9-1>=AA$2,Book!$Z$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A428+Capex!$D$10-1>=AA$2,Book!$Z$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A428+Capex!$D$11-1>=AA$2,Book!$Z$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A428+Capex!$D$12-1>=AA$2,Book!$Z$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A428+Capex!$D$13-1>=AA$2,Book!$Z$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A428+Capex!$D$14-1>=AA$2,Book!$Z$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A428+Capex!$D$15-1>=AA$2,Book!$Z$330/Capex!$D$15,0)))*$Z$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A428+Capex!$D$6-1>=AB$2,Book!$Z$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A428+Capex!$D$7-1>=AB$2,Book!$Z$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A428+Capex!$D$8-1>=AB$2,Book!$Z$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A428+Capex!$D$9-1>=AB$2,Book!$Z$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A428+Capex!$D$10-1>=AB$2,Book!$Z$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A428+Capex!$D$11-1>=AB$2,Book!$Z$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A428+Capex!$D$12-1>=AB$2,Book!$Z$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A428+Capex!$D$13-1>=AB$2,Book!$Z$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A428+Capex!$D$14-1>=AB$2,Book!$Z$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A428+Capex!$D$15-1>=AB$2,Book!$Z$330/Capex!$D$15,0)))*$Z$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A428+Capex!$D$6-1>=AC$2,Book!$Z$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A428+Capex!$D$7-1>=AC$2,Book!$Z$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A428+Capex!$D$8-1>=AC$2,Book!$Z$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A428+Capex!$D$9-1>=AC$2,Book!$Z$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A428+Capex!$D$10-1>=AC$2,Book!$Z$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A428+Capex!$D$11-1>=AC$2,Book!$Z$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A428+Capex!$D$12-1>=AC$2,Book!$Z$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A428+Capex!$D$13-1>=AC$2,Book!$Z$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A428+Capex!$D$14-1>=AC$2,Book!$Z$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A428+Capex!$D$15-1>=AC$2,Book!$Z$330/Capex!$D$15,0)))*$Z$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A428+Capex!$D$6-1>=AD$2,Book!$Z$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A428+Capex!$D$7-1>=AD$2,Book!$Z$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A428+Capex!$D$8-1>=AD$2,Book!$Z$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A428+Capex!$D$9-1>=AD$2,Book!$Z$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A428+Capex!$D$10-1>=AD$2,Book!$Z$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A428+Capex!$D$11-1>=AD$2,Book!$Z$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A428+Capex!$D$12-1>=AD$2,Book!$Z$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A428+Capex!$D$13-1>=AD$2,Book!$Z$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A428+Capex!$D$14-1>=AD$2,Book!$Z$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A428+Capex!$D$15-1>=AD$2,Book!$Z$330/Capex!$D$15,0)))*$Z$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A428+Capex!$D$6-1>=AE$2,Book!$Z$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A428+Capex!$D$7-1>=AE$2,Book!$Z$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A428+Capex!$D$8-1>=AE$2,Book!$Z$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A428+Capex!$D$9-1>=AE$2,Book!$Z$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A428+Capex!$D$10-1>=AE$2,Book!$Z$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A428+Capex!$D$11-1>=AE$2,Book!$Z$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A428+Capex!$D$12-1>=AE$2,Book!$Z$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A428+Capex!$D$13-1>=AE$2,Book!$Z$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A428+Capex!$D$14-1>=AE$2,Book!$Z$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A428+Capex!$D$15-1>=AE$2,Book!$Z$330/Capex!$D$15,0)))*$Z$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A428+Capex!$D$6-1>=AF$2,Book!$Z$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A428+Capex!$D$7-1>=AF$2,Book!$Z$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A428+Capex!$D$8-1>=AF$2,Book!$Z$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A428+Capex!$D$9-1>=AF$2,Book!$Z$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A428+Capex!$D$10-1>=AF$2,Book!$Z$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A428+Capex!$D$11-1>=AF$2,Book!$Z$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A428+Capex!$D$12-1>=AF$2,Book!$Z$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A428+Capex!$D$13-1>=AF$2,Book!$Z$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A428+Capex!$D$14-1>=AF$2,Book!$Z$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A428+Capex!$D$15-1>=AF$2,Book!$Z$330/Capex!$D$15,0)))*$Z$401","v":0},0,0]
[2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A429+Capex!$D$6-1>=AA$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A429+Capex!$D$7-1>=AA$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A429+Capex!$D$8-1>=AA$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A429+Capex!$D$9-1>=AA$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A429+Capex!$D$10-1>=AA$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A429+Capex!$D$11-1>=AA$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A429+Capex!$D$12-1>=AA$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A429+Capex!$D$13-1>=AA$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A429+Capex!$D$14-1>=AA$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A429+Capex!$D$15-1>=AA$2,Book!$AA$330/Capex!$D$15,0)))*$AA$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A429+Capex!$D$6-1>=AB$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A429+Capex!$D$7-1>=AB$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A429+Capex!$D$8-1>=AB$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A429+Capex!$D$9-1>=AB$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A429+Capex!$D$10-1>=AB$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A429+Capex!$D$11-1>=AB$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A429+Capex!$D$12-1>=AB$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A429+Capex!$D$13-1>=AB$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A429+Capex!$D$14-1>=AB$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A429+Capex!$D$15-1>=AB$2,Book!$AA$330/Capex!$D$15,0)))*$AA$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A429+Capex!$D$6-1>=AC$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A429+Capex!$D$7-1>=AC$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A429+Capex!$D$8-1>=AC$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A429+Capex!$D$9-1>=AC$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A429+Capex!$D$10-1>=AC$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A429+Capex!$D$11-1>=AC$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A429+Capex!$D$12-1>=AC$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A429+Capex!$D$13-1>=AC$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A429+Capex!$D$14-1>=AC$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A429+Capex!$D$15-1>=AC$2,Book!$AA$330/Capex!$D$15,0)))*$AA$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A429+Capex!$D$6-1>=AD$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A429+Capex!$D$7-1>=AD$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A429+Capex!$D$8-1>=AD$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A429+Capex!$D$9-1>=AD$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A429+Capex!$D$10-1>=AD$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A429+Capex!$D$11-1>=AD$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A429+Capex!$D$12-1>=AD$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A429+Capex!$D$13-1>=AD$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A429+Capex!$D$14-1>=AD$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A429+Capex!$D$15-1>=AD$2,Book!$AA$330/Capex!$D$15,0)))*$AA$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A429+Capex!$D$6-1>=AE$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A429+Capex!$D$7-1>=AE$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A429+Capex!$D$8-1>=AE$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A429+Capex!$D$9-1>=AE$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A429+Capex!$D$10-1>=AE$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A429+Capex!$D$11-1>=AE$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A429+Capex!$D$12-1>=AE$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A429+Capex!$D$13-1>=AE$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A429+Capex!$D$14-1>=AE$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A429+Capex!$D$15-1>=AE$2,Book!$AA$330/Capex!$D$15,0)))*$AA$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A429+Capex!$D$6-1>=AF$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A429+Capex!$D$7-1>=AF$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A429+Capex!$D$8-1>=AF$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A429+Capex!$D$9-1>=AF$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A429+Capex!$D$10-1>=AF$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A429+Capex!$D$11-1>=AF$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A429+Capex!$D$12-1>=AF$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A429+Capex!$D$13-1>=AF$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A429+Capex!$D$14-1>=AF$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A429+Capex!$D$15-1>=AF$2,Book!$AA$330/Capex!$D$15,0)))*$AA$401","v":0},0,0]
[2047,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A430+Capex!$D$6-1>=AB$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A430+Capex!$D$7-1>=AB$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A430+Capex!$D$8-1>=AB$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A430+Capex!$D$9-1>=AB$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A430+Capex!$D$10-1>=AB$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A430+Capex!$D$11-1>=AB$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A430+Capex!$D$12-1>=AB$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A430+Capex!$D$13-1>=AB$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A430+Capex!$D$14-1>=AB$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A430+Capex!$D$15-1>=AB$2,Book!$AA$330/Capex!$D$15,0)))*$AB$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A430+Capex!$D$6-1>=AC$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A430+Capex!$D$7-1>=AC$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A430+Capex!$D$8-1>=AC$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A430+Capex!$D$9-1>=AC$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A430+Capex!$D$10-1>=AC$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A430+Capex!$D$11-1>=AC$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A430+Capex!$D$12-1>=AC$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A430+Capex!$D$13-1>=AC$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A430+Capex!$D$14-1>=AC$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A430+Capex!$D$15-1>=AC$2,Book!$AA$330/Capex!$D$15,0)))*$AB$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A430+Capex!$D$6-1>=AD$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A430+Capex!$D$7-1>=AD$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A430+Capex!$D$8-1>=AD$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A430+Capex!$D$9-1>=AD$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A430+Capex!$D$10-1>=AD$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A430+Capex!$D$11-1>=AD$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A430+Capex!$D$12-1>=AD$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A430+Capex!$D$13-1>=AD$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A430+Capex!$D$14-1>=AD$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A430+Capex!$D$15-1>=AD$2,Book!$AA$330/Capex!$D$15,0)))*$AB$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A430+Capex!$D$6-1>=AE$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A430+Capex!$D$7-1>=AE$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A430+Capex!$D$8-1>=AE$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A430+Capex!$D$9-1>=AE$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A430+Capex!$D$10-1>=AE$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A430+Capex!$D$11-1>=AE$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A430+Capex!$D$12-1>=AE$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A430+Capex!$D$13-1>=AE$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A430+Capex!$D$14-1>=AE$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A430+Capex!$D$15-1>=AE$2,Book!$AA$330/Capex!$D$15,0)))*$AB$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A430+Capex!$D$6-1>=AF$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A430+Capex!$D$7-1>=AF$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A430+Capex!$D$8-1>=AF$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A430+Capex!$D$9-1>=AF$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A430+Capex!$D$10-1>=AF$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A430+Capex!$D$11-1>=AF$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A430+Capex!$D$12-1>=AF$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A430+Capex!$D$13-1>=AF$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A430+Capex!$D$14-1>=AF$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A430+Capex!$D$15-1>=AF$2,Book!$AA$330/Capex!$D$15,0)))*$AB$401","v":0},{"$f":"SUM(C430:AF430)","v":0},{"$f":"+B430-AG430","v":0}]
[2048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A431+Capex!$D$6-1>=AC$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A431+Capex!$D$7-1>=AC$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A431+Capex!$D$8-1>=AC$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A431+Capex!$D$9-1>=AC$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A431+Capex!$D$10-1>=AC$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A431+Capex!$D$11-1>=AC$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A431+Capex!$D$12-1>=AC$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A431+Capex!$D$13-1>=AC$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A431+Capex!$D$14-1>=AC$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A431+Capex!$D$15-1>=AC$2,Book!$AA$330/Capex!$D$15,0)))*$AC$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A431+Capex!$D$6-1>=AD$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A431+Capex!$D$7-1>=AD$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A431+Capex!$D$8-1>=AD$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A431+Capex!$D$9-1>=AD$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A431+Capex!$D$10-1>=AD$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A431+Capex!$D$11-1>=AD$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A431+Capex!$D$12-1>=AD$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A431+Capex!$D$13-1>=AD$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A431+Capex!$D$14-1>=AD$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A431+Capex!$D$15-1>=AD$2,Book!$AA$330/Capex!$D$15,0)))*$AC$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A431+Capex!$D$6-1>=AE$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A431+Capex!$D$7-1>=AE$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A431+Capex!$D$8-1>=AE$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A431+Capex!$D$9-1>=AE$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A431+Capex!$D$10-1>=AE$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A431+Capex!$D$11-1>=AE$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A431+Capex!$D$12-1>=AE$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A431+Capex!$D$13-1>=AE$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A431+Capex!$D$14-1>=AE$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A431+Capex!$D$15-1>=AE$2,Book!$AA$330/Capex!$D$15,0)))*$AC$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A431+Capex!$D$6-1>=AF$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A431+Capex!$D$7-1>=AF$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A431+Capex!$D$8-1>=AF$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A431+Capex!$D$9-1>=AF$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A431+Capex!$D$10-1>=AF$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A431+Capex!$D$11-1>=AF$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A431+Capex!$D$12-1>=AF$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A431+Capex!$D$13-1>=AF$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A431+Capex!$D$14-1>=AF$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A431+Capex!$D$15-1>=AF$2,Book!$AA$330/Capex!$D$15,0)))*$AC$401","v":0},0,0]
[2049,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A432+Capex!$D$6-1>=AD$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A432+Capex!$D$7-1>=AD$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A432+Capex!$D$8-1>=AD$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A432+Capex!$D$9-1>=AD$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A432+Capex!$D$10-1>=AD$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A432+Capex!$D$11-1>=AD$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A432+Capex!$D$12-1>=AD$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A432+Capex!$D$13-1>=AD$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A432+Capex!$D$14-1>=AD$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A432+Capex!$D$15-1>=AD$2,Book!$AA$330/Capex!$D$15,0)))*$AD$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A432+Capex!$D$6-1>=AE$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A432+Capex!$D$7-1>=AE$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A432+Capex!$D$8-1>=AE$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A432+Capex!$D$9-1>=AE$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A432+Capex!$D$10-1>=AE$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A432+Capex!$D$11-1>=AE$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A432+Capex!$D$12-1>=AE$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A432+Capex!$D$13-1>=AE$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A432+Capex!$D$14-1>=AE$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A432+Capex!$D$15-1>=AE$2,Book!$AA$330/Capex!$D$15,0)))*$AD$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A432+Capex!$D$6-1>=AF$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A432+Capex!$D$7-1>=AF$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A432+Capex!$D$8-1>=AF$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A432+Capex!$D$9-1>=AF$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A432+Capex!$D$10-1>=AF$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A432+Capex!$D$11-1>=AF$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A432+Capex!$D$12-1>=AF$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A432+Capex!$D$13-1>=AF$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A432+Capex!$D$14-1>=AF$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A432+Capex!$D$15-1>=AF$2,Book!$AA$330/Capex!$D$15,0)))*$AD$401","v":0},0,0]
[2050,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A433+Capex!$D$6-1>=AE$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A433+Capex!$D$7-1>=AE$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A433+Capex!$D$8-1>=AE$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A433+Capex!$D$9-1>=AE$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A433+Capex!$D$10-1>=AE$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A433+Capex!$D$11-1>=AE$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A433+Capex!$D$12-1>=AE$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A433+Capex!$D$13-1>=AE$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A433+Capex!$D$14-1>=AE$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A433+Capex!$D$15-1>=AE$2,Book!$AA$330/Capex!$D$15,0)))*$AE$401","v":0},{"$f":"(IF(Capex!$F$6=\"Y\",IF($A433+Capex!$D$6-1>=AF$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A433+Capex!$D$7-1>=AF$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A433+Capex!$D$8-1>=AF$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A433+Capex!$D$9-1>=AF$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A433+Capex!$D$10-1>=AF$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A433+Capex!$D$11-1>=AF$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A433+Capex!$D$12-1>=AF$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A433+Capex!$D$13-1>=AF$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A433+Capex!$D$14-1>=AF$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A433+Capex!$D$15-1>=AF$2,Book!$AA$330/Capex!$D$15,0)))*$AE$401","v":0},0,0]
[2051,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Capex!$F$6=\"Y\",IF($A434+Capex!$D$6-1>=AF$2,Book!$AA$6/Capex!$D$6,0))+IF(Capex!$F$7=\"Y\",IF($A434+Capex!$D$7-1>=AF$2,Book!$AA$42/Capex!$D$7,0))+IF(Capex!$F$8=\"Y\",IF($A434+Capex!$D$8-1>=AF$2,Book!$AA$78/Capex!$D$8,0))+IF(Capex!$F$9=\"Y\",IF($A434+Capex!$D$9-1>=AF$2,Book!$AA$114/Capex!$D$9,0))+IF(Capex!$F$10=\"Y\",IF($A434+Capex!$D$10-1>=AF$2,Book!$AA$150/Capex!$D$10,0))+IF(Capex!$F$11=\"Y\",IF($A434+Capex!$D$11-1>=AF$2,Book!$AA$186/Capex!$D$11,0))+IF(Capex!$F$12=\"Y\",IF($A434+Capex!$D$12-1>=AF$2,Book!$AA$222/Capex!$D$12,0))+IF(Capex!$F$13=\"Y\",IF($A434+Capex!$D$13-1>=AF$2,Book!$AA$258/Capex!$D$13,0))+IF(Capex!$F$14=\"Y\",IF($A434+Capex!$D$14-1>=AF$2,Book!$AA$14/Capex!$D$255,0))+IF(Capex!$F$15=\"Y\",IF($A434+Capex!$D$15-1>=AF$2,Book!$AA$330/Capex!$D$15,0)))*$AF$401","v":0},0,0]
["Total Amortization of ITC",{"$f":"SUM(B405:B434)","v":0},{"$f":"SUM(C405:C434)","v":0},{"$f":"SUM(D405:D434)","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]
[]
[]
[]
["Totals"]
["ITC Beginning Balance",null,null,{"$f":"+C443","v":0},{"$f":"+D443","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]
["Additional ITC",null,{"$f":"+C402","v":0},{"$f":"+D402","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,{"$f":"+AB402","v":0},0,0,0,0]
["Amortization",null,{"$f":"-C435","v":0},{"$f":"-D435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AB435","v":0},0,0,0,0]
["Ending ITC - Net",null,{"$f":"+C440+C441+C442","v":0},{"$f":"+D440+D441+D442","v":0},{"$f":"+E440+E441+E442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB440+AB441+AB442","v":0},0,0,0,0]
["Perm Basis Reduction",null,{"$f":"IFERROR(SUM($C$402:C402)*0.5*C435/SUM($C$402:C402),0)","v":0},{"$f":"IFERROR(SUM($C$402:D402)*0.5*D435/SUM($C$402:D402),0)","v":0},{"$f":"IFERROR(SUM($C$402:E402)*0.5*E435/SUM($C$402:E402),0)","v":0},{"$f":"IFERROR(SUM($C$402:F402)*0.5*F435/SUM($C$402:F402),0)","v":0},{"$f":"IFERROR(SUM($C$402:G402)*0.5*G435/SUM($C$402:G402),0)","v":0},{"$f":"IFERROR(SUM($C$402:H402)*0.5*H435/SUM($C$402:H402),0)","v":0},{"$f":"IFERROR(SUM($C$402:I402)*0.5*I435/SUM($C$402:I402),0)","v":0},{"$f":"IFERROR(SUM($C$402:J402)*0.5*J435/SUM($C$402:J402),0)","v":0},{"$f":"IFERROR(SUM($C$402:K402)*0.5*K435/SUM($C$402:K402),0)","v":0},{"$f":"IFERROR(SUM($C$402:L402)*0.5*L435/SUM($C$402:L402),0)","v":0},{"$f":"IFERROR(SUM($C$402:M402)*0.5*M435/SUM($C$402:M402),0)","v":0},{"$f":"IFERROR(SUM($C$402:N402)*0.5*N435/SUM($C$402:N402),0)","v":0},{"$f":"IFERROR(SUM($C$402:O402)*0.5*O435/SUM($C$402:O402),0)","v":0},{"$f":"IFERROR(SUM($C$402:P402)*0.5*P435/SUM($C$402:P402),0)","v":0},{"$f":"IFERROR(SUM($C$402:Q402)*0.5*Q435/SUM($C$402:Q402),0)","v":0},{"$f":"IFERROR(SUM($C$402:R402)*0.5*R435/SUM($C$402:R402),0)","v":0},{"$f":"IFERROR(SUM($C$402:S402)*0.5*S435/SUM($C$402:S402),0)","v":0},{"$f":"IFERROR(SUM($C$402:T402)*0.5*T435/SUM($C$402:T402),0)","v":0},{"$f":"IFERROR(SUM($C$402:U402)*0.5*U435/SUM($C$402:U402),0)","v":0},{"$f":"IFERROR(SUM($C$402:V402)*0.5*V435/SUM($C$402:V402),0)","v":0},{"$f":"IFERROR(SUM($C$402:W402)*0.5*W435/SUM($C$402:W402),0)","v":0},{"$f":"IFERROR(SUM($C$402:X402)*0.5*X435/SUM($C$402:X402),0)","v":0},{"$f":"IFERROR(SUM($C$402:Y402)*0.5*Y435/SUM($C$402:Y402),0)","v":0},{"$f":"IFERROR(SUM($C$402:Z402)*0.5*Z435/SUM($C$402:Z402),0)","v":0},{"$f":"IFERROR(SUM($C$402:AA402)*0.5*AA435/SUM($C$402:AA402),0)","v":0},{"$f":"IFERROR(SUM($C$402:AB402)*0.5*AB435/SUM($C$402:AB402),0)","v":0},{"$f":"IFERROR(SUM($C$402:AC402)*0.5*AC435/SUM($C$402:AC402),0)","v":0},{"$f":"IFERROR(SUM($C$402:AD402)*0.5*AD435/SUM($C$402:AD402),0)","v":0},{"$f":"IFERROR(SUM($C$402:AE402)*0.5*AE435/SUM($C$402:AE402),0)","v":0},{"$f":"IFERROR(SUM($C$402:AF402)*0.5*AF435/SUM($C$402:AF402),0)","v":0}]
[]
["Reduction in tax basis",null,{"$f":"IF(C2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,C$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(D2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,D$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(E2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,E$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(F2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,F$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(G2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,G$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(H2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,H$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(I2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,I$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(J2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,J$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(K2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,K$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(L2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,L$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(M2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,M$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(N2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,N$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(O2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,O$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(P2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,P$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(Q2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,Q$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(R2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,R$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(S2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,S$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(T2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,T$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(U2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,U$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(V2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,V$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(W2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,W$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(X2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,X$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(Y2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,Y$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(Z2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,Z$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(AA2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,AA$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(AB2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,AB$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(AC2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,AC$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(AD2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,AD$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(AE2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,AE$2,'Input Data'!$C$42:$M$42))","v":0.05},{"$f":"IF(AF2>'Input Data'!$M$40,'Input Data'!$M$42,SUMIF('Input Data'!$C$40:$M$40,AF$2,'Input Data'!$C$42:$M$42))","v":0.05}]
[]
[]
[]
[]
[]
[]
[]
[]
["DO NOT ERASE"]
[]
["MACRS RATES TABLE"]
[]
["Year",1,3,5,7,10,15,20,39]
[1,1,0.33329999999999999,0.2,0.1429,0.1,0.05,3.7499999999999999E-2,{"$f":"1/I459","v":2.564102564102564E-2}]
[{"$f":"+A460+1","v":2},null,0.44450000000000001,0.32,0.24490000000000001,0.18,9.5000000000000001E-2,7.2190000000000004E-2,{"$f":"+I460","v":2.564102564102564E-2}]
[{"$f":"+A461+1","v":3},null,0.14810000000000001,0.192,0.1749,0.14399999999999999,8.5500000000000007E-2,6.6769999999999996E-2,{"$f":"+I461","v":2.564102564102564E-2}]
[4,null,7.4099999999999999E-2,0.1152,0.1249,0.1152,7.6999999999999999E-2,6.1769999999999999E-2,2.564102564102564E-2]
[5,null,null,0.1152,8.9300000000000004E-2,9.2200000000000004E-2,6.93E-2,5.713E-2,2.564102564102564E-2]
[6,null,null,5.7599999999999998E-2,8.9200000000000002E-2,7.3700000000000002E-2,6.2300000000000001E-2,5.2850000000000001E-2,2.564102564102564E-2]
[7,null,null,null,8.9300000000000004E-2,6.5500000000000003E-2,5.8999999999999997E-2,4.888E-2,2.564102564102564E-2]
[8,null,null,null,4.4600000000000001E-2,6.5500000000000003E-2,5.8999999999999997E-2,4.5220000000000003E-2,2.564102564102564E-2]
[9,null,null,null,null,6.5600000000000006E-2,5.91E-2,4.462E-2,2.564102564102564E-2]
[10,null,null,null,null,6.5500000000000003E-2,5.8999999999999997E-2,4.4609999999999997E-2,2.564102564102564E-2]
[11,null,null,null,null,3.2800000000000003E-2,5.91E-2,4.462E-2,2.564102564102564E-2]
[12,null,null,null,null,null,5.8999999999999997E-2,4.4609999999999997E-2,2.564102564102564E-2]
[13,null,null,null,null,null,5.91E-2,4.462E-2,2.564102564102564E-2]
[14,null,null,null,null,null,5.8999999999999997E-2,4.4609999999999997E-2,2.564102564102564E-2]
[15,null,null,null,null,null,5.91E-2,4.462E-2,2.564102564102564E-2]
[16,null,null,null,null,null,2.9499999999999998E-2,4.4609999999999997E-2,2.564102564102564E-2]
[{"$f":"+A475+1","v":17},null,null,null,null,null,null,4.462E-2,2.564102564102564E-2]
[18,null,null,null,null,null,null,4.4609999999999997E-2,2.564102564102564E-2]
[19,null,null,null,null,null,null,4.462E-2,2.564102564102564E-2]
[20,null,null,null,null,null,null,4.4609999999999997E-2,2.564102564102564E-2]
[21,null,null,null,null,null,null,2.231E-2,2.564102564102564E-2]
[22,null,null,null,null,null,null,null,2.564102564102564E-2]
[23,null,null,null,null,null,null,null,2.564102564102564E-2]
[24,null,null,null,null,null,null,null,2.564102564102564E-2]
[25,null,null,null,null,null,null,null,2.564102564102564E-2]
[26,null,null,null,null,null,null,null,2.564102564102564E-2]
[27,null,null,null,null,null,null,null,2.564102564102564E-2]
[28,null,null,null,null,null,null,null,2.564102564102564E-2]
[29,null,null,null,null,null,null,null,2.564102564102564E-2]
[30,null,null,null,null,null,null,null,2.564102564102564E-2]
[31,null,null,null,null,null,null,null,2.564102564102564E-2]
[32,null,null,null,null,null,null,null,2.564102564102564E-2]
[33,null,null,null,null,null,null,null,2.564102564102564E-2]
[34,null,null,null,null,null,null,null,2.564102564102564E-2]
[35,null,null,null,null,null,null,null,2.564102564102564E-2]
[36,null,null,null,null,null,null,null,2.564102564102564E-2]
[37,null,null,null,null,null,null,null,2.564102564102564E-2]
[38,null,null,null,null,null,null,null,2.564102564102564E-2]
[39,null,null,null,null,null,null,null,2.564102564102564E-2]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[null,{"$f":"SUM(B460:B508)","v":1},1,{"$f":"SUM(D460:D508)","v":0.99999999999999989},1.0000000000000002,1,1.0000000000000002,1.0000000000000002,1.0000000000000004]

{"sheet":"OTHER EXPENSES --->","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"O&M","index":14,"n_rows":63,"n_cols":34,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Input Data'!C9","v":"Project Tampa - Midtown (Updated Costs Sept 2022)"},null,{"$f":"IF(Financials!D175=0,\"All checks OK\",\"Press D&E Macro\")","v":"All checks OK"}]
["O&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,"<---  Additional O&M increase 2035-2051",null,null,null,null,null,null,null,null,0,"<---  Additional O&M increase 2045-2051"]
["Years Modeled:",{"$f":"+'Input Data'!G19","v":30},null,1,{"$f":"+D3+1","v":2},{"$f":"+E3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Description","Growth Rate","Year to Start Growth Rate",{"$f":"+'Input Data'!C15","v":2022},{"$f":"+D4+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,"Total"]
[{"$f":"+A15","v":"Building O&M"},{"$f":"+B15","v":1.4999999999999999E-2},{"$f":"+C15","v":2026},{"$f":"+D15","v":0},{"$f":"ROUND(IF(E$3>$B$3,0,IF($C5>0,IF(E$4>=$C5,D5*(1+$B5),E15),E15)),0)","v":0},0,2643857,2683515,2723768,2764625,2806094,2848185,2890908,2934272,2978286,3022960,{"$f":"ROUND(IF(Q$3>$B$3,0,IF($C5>0,IF(Q$4>=$C5,P5*(1+$B5+$Q$2),Q15),Q15)),0)","v":3083419},{"$f":"ROUND(IF(R$3>$B$3,0,IF($C5>0,IF(R$4>=$C5,Q5*(1+$B5+$Q$2),R15),R15)),0)","v":3145087},3207989,3272149,3337592,3404344,3472431,3541880,3612718,3684972,{"$f":"ROUND(IF(AA$3>$B$3,0,IF($C5>0,IF(AA$4>=$C5,Z5*(1+$B5+$Q$2+$AA$2),AA15),AA15)),0)","v":3758671},{"$f":"ROUND(IF(AB$3>$B$3,0,IF($C5>0,IF(AB$4>=$C5,AA5*(1+$B5+$Q$2+$AA$2),AB15),AB15)),0)","v":3833844},3910521,3988731,4068506,4149876,4232874,{"$f":"SUM(D5:AG5)","v":90002074}]
[{"$f":"+A16","v":"Parking Garage O&M"},{"$f":"+B16","v":1.4999999999999999E-2},{"$f":"+C16","v":2026},{"$f":"+D16","v":0},{"$f":"ROUND(IF(E$3>$B$3,0,IF($C6>0,IF(E$4>=$C6,D6*(1+$B6),E16),E16)),0)","v":0},0,209964,213113,216310,219555,222848,226191,229584,233028,236523,240071,{"$f":"ROUND(IF(Q$3>$B$3,0,IF($C6>0,IF(Q$4>=$C6,P6*(1+$B6+$Q$2),Q16),Q16)),0)","v":244872},{"$f":"ROUND(IF(R$3>$B$3,0,IF($C6>0,IF(R$4>=$C6,Q6*(1+$B6+$Q$2),R16),R16)),0)","v":249769},254764,259859,265056,270357,275764,281279,286905,292643,{"$f":"ROUND(IF(AA$3>$B$3,0,IF($C6>0,IF(AA$4>=$C6,Z6*(1+$B6+$Q$2+$AA$2),AA16),AA16)),0)","v":298496},{"$f":"ROUND(IF(AB$3>$B$3,0,IF($C6>0,IF(AB$4>=$C6,AA6*(1+$B6+$Q$2+$AA$2),AB16),AB16)),0)","v":304466},310555,316766,323101,329563,336154,{"$f":"SUM(D6:AG6)","v":7147556}]
["Plaza O&M (backout) - see toggle below",0,{"$f":"+C17","v":0},0,{"$f":"ROUND(IF(E$3>$B$3,0,IF($C7>0,IF(E$4>=$C7,D7*(1+$B7),E17),E17)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Moving Costs",0,{"$f":"+C18","v":0},0,{"$f":"ROUND(IF(E$3>$B$3,0,IF($C8>0,IF(E$4>=$C8,D8*(1+$B8),E18),E18)),0)","v":0},0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000]
[0,0,{"$f":"+C19","v":0},0,{"$f":"ROUND(IF(E$3>$B$3,0,IF($C9>0,IF(E$4>=$C9,D9*(1+$B9),E19),E19)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,{"$f":"+C20","v":0},0,{"$f":"ROUND(IF(E$3>$B$3,0,IF($C10>0,IF(E$4>=$C10,D10*(1+$B10),E20),E20)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,{"$f":"+C21","v":0},0,{"$f":"ROUND(IF(E$3>$B$3,0,IF($C11>0,IF(E$4>=$C11,D11*(1+$B11),E21),E21)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,{"$f":"SUM(D5:D11)","v":0},{"$f":"SUM(E5:E11)","v":0},{"$f":"SUM(F5:F11)","v":0},3453821,2896628,2940078,2984180,3028942,3074376,3120492,3167300,3214809,3263031,3328291,3394856,3462753,3532008,3602648,3674701,3748195,3823159,3899623,3977615,4057167,4138310,{"$f":"SUM(AC5:AC11)","v":4221076},4305497,4391607,4479439,4569028,97749630]
[]
["INPUT"]
["Building O&M",1.4999999999999999E-2,2026,null,null,null,{"$f":"B31","v":2643856.6046068743}]
["Parking Garage O&M",1.4999999999999999E-2,2026,null,null,null,{"$f":"+F31","v":209963.96}]
["Plaza O&M (backout) - see toggle below",null,null,null,null,null,{"$f":"$B$24*-G24","v":0},{"$f":"$B$24*-H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Moving Costs",null,null,null,null,null,600000]
[]
[]
[]
["Total",null,null,{"$f":"SUM(D15:D21)","v":0},{"$f":"SUM(E15:E21)","v":0},{"$f":"SUM(F15:F21)","v":0},3453820.5646068742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC15:AC21)","v":0},0,0,0,0]
[null,null,null,null,null,"Average - O&M",{"$f":"AVERAGE(G12:AG12)","v":3620356.6666666665}]
["Plaza O&M Reduction Toggle",0,"<---  enter \"1\" to calculate O&M reduction for Customer Rates  --->",null,null,null,2515647,2591116,2668849,2748914,2831381,2916322,3003812,3093926,3186744,3282346,3380816,3482240,3586707,3694308,3805137,3919291,4036870,4157976,4282715,4411196,4543532,4679838,4820233,4964840,5113785,5267199,5425215]
["used to estimate customer rate impact when netted against Plaza O&M that would go away."]
[]
["O&M Breakdown:"]
["Midtown Building",null,null,"Parking Garage"]
["Building Square Feet",265000,null,"Parking Capital",null,{"$f":"+Capex!AK11","v":20996396}]
["Price Per Sq. Ft",{"$f":"+F34","v":9.9768173758749974},null,"O&M as a % of Capital",null,0.01,"<---  1% is what was recommended by consultants per conversation with David N. (9/10/2021)"]
["Total Cost",{"$f":"B30*B29","v":2643856.6046068743},null,"Annual O&M for Parking",null,{"$f":"+F29*F30","v":209963.96}]
[]
[null,2021,{"$f":"+B33+1","v":2022},{"$f":"+C33+1","v":2023},2024,2025]
["O&M per Sq Ft (per Collier)",9.4,{"$f":"+B34*(1+$B$15)","v":9.5409999999999986},{"$f":"+C34*(1+$B$15)","v":9.6841149999999985},{"$f":"+D34*(1+$B$15)","v":9.8293767249999977},{"$f":"+E34*(1+$B$15)","v":9.9768173758749974}]
["Note:  2021 O&M per Sq Ft provided by Collier included property tax, which is calculated seperately in the model.  Therefore, we have excluded the property taxes portion from the $ per sq ft used above."]
[]
["Collier's Estimated O&M Schedule - updated 8/9/2022"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Note:  Midtown and BOMA are 2021 estimates, TECO Plaza are years identified"]

{"sheet":"Property Tax","index":15,"n_rows":20,"n_cols":32,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Expenses"]
[null,null,{"$f":"+Financials!C3","v":1},{"$f":"C2+1","v":2},{"$f":"D2+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"AA2+1","v":26},{"$f":"AB2+1","v":27},{"$f":"AC2+1","v":28},{"$f":"AD2+1","v":29},{"$f":"AE2+1","v":30}]
[null,null,{"$f":"+Financials!C4","v":2022},{"$f":"+C3+1","v":2023},{"$f":"+D3+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"+AA3+1","v":2047},{"$f":"+AB3+1","v":2048},{"$f":"+AC3+1","v":2049},{"$f":"+AD3+1","v":2050},{"$f":"+AE3+1","v":2051}]
["Property Tax"]
["Net Fixed Assets (excluding CWIP)",null,{"$f":"IF(C$3='Input Data'!$C$15,0,IF(C$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!B113-Financials!B117,0))","v":0},{"$f":"IF(D$3='Input Data'!$C$15,0,IF(D$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!C113-Financials!C117,0))","v":0},{"$f":"IF(E$3='Input Data'!$C$15,0,IF(E$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!D113-Financials!D117,0))","v":0},{"$f":"IF(F$3='Input Data'!$C$15,0,IF(F$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!E113-Financials!E117,0))","v":144431088.93054351},{"$f":"IF(G$3='Input Data'!$C$15,0,IF(G$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!F113-Financials!F117,0))","v":265682795.1482996},{"$f":"IF(H$3='Input Data'!$C$15,0,IF(H$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!G113-Financials!G117,0))","v":257175313.22499532},{"$f":"IF(I$3='Input Data'!$C$15,0,IF(I$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!H113-Financials!H117,0))","v":248667831.301691},{"$f":"IF(J$3='Input Data'!$C$15,0,IF(J$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!I113-Financials!I117,0))","v":240160349.37838668},{"$f":"IF(K$3='Input Data'!$C$15,0,IF(K$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!J113-Financials!J117,0))","v":231652867.45508236},{"$f":"IF(L$3='Input Data'!$C$15,0,IF(L$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!K113-Financials!K117,0))","v":223145385.53177807},{"$f":"IF(M$3='Input Data'!$C$15,0,IF(M$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!L113-Financials!L117,0))","v":214664182.7751404},{"$f":"IF(N$3='Input Data'!$C$15,0,IF(N$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!M113-Financials!M117,0))","v":208569592.8858839},{"$f":"IF(O$3='Input Data'!$C$15,0,IF(O$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!N113-Financials!N117,0))","v":204861875.04774028},{"$f":"IF(P$3='Input Data'!$C$15,0,IF(P$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!O113-Financials!O117,0))","v":201154528.32169977},{"$f":"IF(Q$3='Input Data'!$C$15,0,IF(Q$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!P113-Financials!P117,0))","v":197447563.82973194},{"$f":"IF(R$3='Input Data'!$C$15,0,IF(R$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!Q113-Financials!Q117,0))","v":193740993.04256263},{"$f":"IF(S$3='Input Data'!$C$15,0,IF(S$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!R113-Financials!R117,0))","v":190069453.24444482},{"$f":"IF(T$3='Input Data'!$C$15,0,IF(T$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!S113-Financials!S117,0))","v":186398787.95668608},{"$f":"IF(U$3='Input Data'!$C$15,0,IF(U$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!T113-Financials!T117,0))","v":182729023.40754101},{"$f":"IF(V$3='Input Data'!$C$15,0,IF(V$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!U113-Financials!U117,0))","v":179060186.61930045},{"$f":"IF(W$3='Input Data'!$C$15,0,IF(W$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!V113-Financials!V117,0))","v":175392305.42587808},{"$f":"IF(X$3='Input Data'!$C$15,0,IF(X$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!W113-Financials!W117,0))","v":171725408.49914962},{"$f":"IF(Y$3='Input Data'!$C$15,0,IF(Y$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!X113-Financials!X117,0))","v":168059525.36477274},{"$f":"IF(Z$3='Input Data'!$C$15,0,IF(Z$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!Y113-Financials!Y117,0))","v":164394686.43631551},{"$f":"IF(AA$3='Input Data'!$C$15,0,IF(AA$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!Z113-Financials!Z117,0))","v":160730923.03870529},{"$f":"IF(AB$3='Input Data'!$C$15,0,IF(AB$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!AA113-Financials!AA117,0))","v":157068267.43071324},{"$f":"IF(AC$3='Input Data'!$C$15,0,IF(AC$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!AB113-Financials!AB117,0))","v":153406752.85514387},{"$f":"IF(AD$3='Input Data'!$C$15,0,IF(AD$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!AC113-Financials!AC117,0))","v":149746413.54935485},{"$f":"IF(AE$3='Input Data'!$C$15,0,IF(AE$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!AD113-Financials!AD117,0))","v":146087284.76452947},{"$f":"IF(AF$3='Input Data'!$C$15,0,IF(AF$3<='Input Data'!$C$15+'Input Data'!$C$19,+Financials!AE113-Financials!AE117,0))","v":142429402.81265408}]
["% of basis subject to tax rate",null,{"$f":"IF('Input Data'!$C$33=0.2,IF(C3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(D3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(E3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(F3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(G3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(H3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(I3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(J3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(K3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(L3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(M3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(N3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(O3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(P3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(Q3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(R3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(S3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(T3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(U3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(V3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(W3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(X3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(Y3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(Z3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(AA3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(AB3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(AC3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(AD3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(AE3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6},{"$f":"IF('Input Data'!$C$33=0.2,IF(AF3<2038,'Input Data'!$C$33,+'Input Data'!$D$108*'Input Data'!$D$87+'Input Data'!$E$108*'Input Data'!$E$87+'Input Data'!$F$108*'Input Data'!$F$87),'Input Data'!$C$33)","v":0.6}]
["Fixed Asset Basis",null,{"$f":"+C5*C6","v":0},{"$f":"+D5*D6","v":0},0,86658653.358326107,159409677.08897975,154305187.93499717,149200698.78101459,144096209.62703201,138991720.4730494,133887231.31906684,128798509.66508424,125141755.73153034,122917125.02864416,120692716.99301986,118468538.29783916,116244595.82553758,114041671.94666688,111839272.77401164,109637414.0445246,107436111.97158027,105235383.25552684,103035245.09948976,100835715.21886364,98636811.861789301,96438553.823223174,{"$f":"+AB5*AB6","v":94240960.458427936},92044051.713086322,89847848.129612908,87652370.85871768,85457641.687592447]
["Property Tax Rate",null,{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2},{"$f":"+'Input Data'!$C$32","v":1.7000000000000001E-2}]
["Property Tax Expense",null,{"$f":"+C7*C8","v":0},{"$f":"+D7*D8","v":0},0,1473197.107091544,2709964.5105126561,2623188.1948949522,2536411.8792772484,2449635.5636595446,2362859.2480418398,2276082.9324241364,2189574.6643064325,2127409.847436016,2089591.1254869509,2051776.1888813379,2013965.151063266,1976158.129034139,1938708.4230933371,1901267.637158198,1863836.0387569182,1826413.9035168646,1789001.5153439564,1751599.1666913261,1714207.1587206819,1676825.8016504182,1639455.4149947942,{"$f":"+AB7*AB8","v":1602096.327793275},1564748.8791224675,1527413.4182034195,1490090.3045982006,1452779.9086890717]
[]
["Notes:  Poperty tax is based on value as of January 1st of each year.  Therefore, the value used will be based on prior year ending balance.  For Year 1, the value will be zero unless capital cost was spent prior to year 1.  |  80% solar exemption expires after 2037."]
[]
[]
[]
[]
[]
[]
[]
[]
["Note:"]

{"sheet":"REVENUE REQUIREMENT --->","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rev Req","index":17,"n_rows":51,"n_cols":34,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Revenue Requirement","IRR w/ TV:",{"$f":"+Financials!C40","v":8.5088948022705502E-2},"WACC Target:",{"$f":"+Results!F16","v":7.1168899049999998E-2},null,{"$f":"IF(Financials!D175=0,\"All checks OK\",\"Press D&E Macro\")","v":"All checks OK"}]
[]
[null,null,{"$f":"+Financials!C3","v":1},{"$f":"C3+1","v":2},{"$f":"D3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"AA3+1","v":26},{"$f":"AB3+1","v":27},{"$f":"AC3+1","v":28},{"$f":"AD3+1","v":29},{"$f":"AE3+1","v":30}]
[null,null,{"$f":"+Financials!C4","v":2022},{"$f":"+C4+1","v":2023},{"$f":"+D4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"+AA4+1","v":2047},{"$f":"+AB4+1","v":2048},{"$f":"+AC4+1","v":2049},{"$f":"+AD4+1","v":2050},{"$f":"+AE4+1","v":2051}]
["Revenue - ROE Based"]
[{"$f":"+Financials!A15","v":"Fuel"},null,{"$f":"+Financials!C15","v":0},{"$f":"+Financials!D15","v":0},{"$f":"+Financials!E15","v":0},{"$f":"+Financials!F15","v":0},{"$f":"+Financials!G15","v":0},{"$f":"+Financials!H15","v":0},{"$f":"+Financials!I15","v":0},{"$f":"+Financials!J15","v":0},{"$f":"+Financials!K15","v":0},{"$f":"+Financials!L15","v":0},{"$f":"+Financials!M15","v":0},{"$f":"+Financials!N15","v":0},{"$f":"+Financials!O15","v":0},{"$f":"+Financials!P15","v":0},{"$f":"+Financials!Q15","v":0},{"$f":"+Financials!R15","v":0},{"$f":"+Financials!S15","v":0},{"$f":"+Financials!T15","v":0},{"$f":"+Financials!U15","v":0},{"$f":"+Financials!V15","v":0},{"$f":"+Financials!W15","v":0},{"$f":"+Financials!X15","v":0},{"$f":"+Financials!Y15","v":0},{"$f":"+Financials!Z15","v":0},{"$f":"+Financials!AA15","v":0},{"$f":"+Financials!AB15","v":0},{"$f":"+Financials!AC15","v":0},{"$f":"+Financials!AD15","v":0},{"$f":"+Financials!AE15","v":0},{"$f":"+Financials!AF15","v":0}]
[{"$f":"+Financials!A16","v":"O&M Expense"},null,{"$f":"+Financials!C16","v":0},{"$f":"+Financials!D16","v":0},{"$f":"+Financials!E16","v":0},{"$f":"+Financials!F16","v":3453821},{"$f":"+Financials!G16","v":2896628},{"$f":"+Financials!H16","v":2940078},{"$f":"+Financials!I16","v":2984180},{"$f":"+Financials!J16","v":3028942},{"$f":"+Financials!K16","v":3074376},{"$f":"+Financials!L16","v":3120492},{"$f":"+Financials!M16","v":3167300},{"$f":"+Financials!N16","v":3214809},{"$f":"+Financials!O16","v":3263031},{"$f":"+Financials!P16","v":3328291},{"$f":"+Financials!Q16","v":3394856},{"$f":"+Financials!R16","v":3462753},{"$f":"+Financials!S16","v":3532008},{"$f":"+Financials!T16","v":3602648},{"$f":"+Financials!U16","v":3674701},{"$f":"+Financials!V16","v":3748195},{"$f":"+Financials!W16","v":3823159},{"$f":"+Financials!X16","v":3899623},{"$f":"+Financials!Y16","v":3977615},{"$f":"+Financials!Z16","v":4057167},{"$f":"+Financials!AA16","v":4138310},{"$f":"+Financials!AB16","v":4221076},{"$f":"+Financials!AC16","v":4305497},{"$f":"+Financials!AD16","v":4391607},{"$f":"+Financials!AE16","v":4479439},{"$f":"+Financials!AF16","v":4569028}]
[{"$f":"+Financials!A17","v":"Depreciation, Book"},null,{"$f":"Financials!C17","v":0},{"$f":"Financials!D17","v":0},{"$f":"Financials!E17","v":0},{"$f":"Financials!F17","v":5344643.8985098768},{"$f":"Financials!G17","v":8507481.9233043119},{"$f":"Financials!H17","v":8507481.9233043119},{"$f":"Financials!I17","v":8507481.9233043119},{"$f":"Financials!J17","v":8507481.9233043119},{"$f":"Financials!K17","v":8507481.9233043119},{"$f":"Financials!L17","v":8507702.7566376459},{"$f":"Financials!M17","v":6121884.8892565202},{"$f":"Financials!N17","v":3736082.5612344802},{"$f":"Financials!O17","v":3736562.3978587231},{"$f":"Financials!P17","v":3737056.6296041775},{"$f":"Financials!Q17","v":3737565.6882602382},{"$f":"Financials!R17","v":3738380.9890269046},{"$f":"Financials!S17","v":3739511.7192132683},{"$f":"Financials!T17","v":3740676.3713269047},{"$f":"Financials!U17","v":3741875.9629678139},{"$f":"Financials!V17","v":3743111.5423314502},{"$f":"Financials!W17","v":3744384.1890920564},{"$f":"Financials!X17","v":3745695.0152859958},{"$f":"Financials!Y17","v":3747045.1662753895},{"$f":"Financials!Z17","v":3748435.8217920563},{"$f":"Financials!AA17","v":3749868.1969011473},{"$f":"Financials!AB17","v":3751343.5432056924},{"$f":"Financials!AC17","v":3752863.1499708439},{"$f":"Financials!AD17","v":3754428.3450072077},{"$f":"Financials!AE17","v":3756040.4958753893},{"$f":"Financials!AF17","v":3757701.0112511469}]
[{"$f":"+Financials!A18","v":"Property Taxes"},null,{"$f":"+Financials!C18","v":0},{"$f":"+Financials!D18","v":0},{"$f":"+Financials!E18","v":0},{"$f":"+Financials!F18","v":1473197.107091544},{"$f":"+Financials!G18","v":2709964.5105126561},{"$f":"+Financials!H18","v":2623188.1948949522},{"$f":"+Financials!I18","v":2536411.8792772484},{"$f":"+Financials!J18","v":2449635.5636595446},{"$f":"+Financials!K18","v":2362859.2480418398},{"$f":"+Financials!L18","v":2276082.9324241364},{"$f":"+Financials!M18","v":2189574.6643064325},{"$f":"+Financials!N18","v":2127409.847436016},{"$f":"+Financials!O18","v":2089591.1254869509},{"$f":"+Financials!P18","v":2051776.1888813379},{"$f":"+Financials!Q18","v":2013965.151063266},{"$f":"+Financials!R18","v":1976158.129034139},{"$f":"+Financials!S18","v":1938708.4230933371},{"$f":"+Financials!T18","v":1901267.637158198},{"$f":"+Financials!U18","v":1863836.0387569182},{"$f":"+Financials!V18","v":1826413.9035168646},{"$f":"+Financials!W18","v":1789001.5153439564},{"$f":"+Financials!X18","v":1751599.1666913261},{"$f":"+Financials!Y18","v":1714207.1587206819},{"$f":"+Financials!Z18","v":1676825.8016504182},{"$f":"+Financials!AA18","v":1639455.4149947942},{"$f":"+Financials!AB18","v":1602096.327793275},{"$f":"+Financials!AC18","v":1564748.8791224675},{"$f":"+Financials!AD18","v":1527413.4182034195},{"$f":"+Financials!AE18","v":1490090.3045982006},{"$f":"+Financials!AF18","v":1452779.9086890717}]
["ITC - Debt",null,{"$f":"+C36","v":0},{"$f":"+D36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB36","v":0},0,0,0,0]
["ITC - Equity",null,{"$f":"+C45","v":0},{"$f":"+D45","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,{"$f":"+AB45","v":0},0,0,0,0]
["Debt",null,{"$f":"+C22","v":0},{"$f":"+D22","v":-1.3117999881319698E-2},1547150.1007789997,4386713.652817999,5572652.0985499984,5366088.6213999987,5170473.754999999,4982668.8772999989,4798121.1989999991,4613855.4171499992,4453140.0527499989,4338973.4896999989,4248081.4444499994,4157196.0050499989,4066317.405749999,3975817.260749999,3885699.833399999,3795598.0539499992,3705512.344049999,3615443.172199999,3525391.053749999,3435356.5508999992,3345340.085299999,3255342.3128499994,3165363.702049999,{"$f":"+AB22","v":3075404.9087999994},2985466.4484499991,2895548.9768999992,2805653.1031999993,2715779.4832499996]
["Equity",null,{"$f":"+C29","v":0},{"$f":"+D29","v":3.8255977659357676E-2},5296635.1313642748,15017819.909503715,19077854.699618243,18370689.129997987,17701005.810729351,17058059.730761502,16426264.721719909,15795434.856339158,15245229.190275265,14854382.487442233,14543215.471167369,14232071.135222021,13920950.16274864,13611124.974884467,13302609.917621054,12994148.282097647,12685741.844484627,12377391.971066907,12069100.574643359,11760869.158127384,11452699.907574842,11144594.325899135,10836554.599156117,{"$f":"+AB29","v":10528582.503516173},10220680.225035161,9912849.6765119545,9605093.04400241,9297412.7868193686]
[" ITC Amortization",null,{"$f":"+Financials!C91/C28","v":0},{"$f":"+Financials!D91/D28","v":0},{"$f":"+Financials!E91/E28","v":0},{"$f":"+Financials!F91/F28","v":0},{"$f":"+Financials!G91/G28","v":0},{"$f":"+Financials!H91/H28","v":0},{"$f":"+Financials!I91/I28","v":0},{"$f":"+Financials!J91/J28","v":0},{"$f":"+Financials!K91/K28","v":0},{"$f":"+Financials!L91/L28","v":0},{"$f":"+Financials!M91/M28","v":0},{"$f":"+Financials!N91/N28","v":0},{"$f":"+Financials!O91/O28","v":0},{"$f":"+Financials!P91/P28","v":0},{"$f":"+Financials!Q91/Q28","v":0},{"$f":"+Financials!R91/R28","v":0},{"$f":"+Financials!S91/S28","v":0},{"$f":"+Financials!T91/T28","v":0},{"$f":"+Financials!U91/U28","v":0},{"$f":"+Financials!V91/V28","v":0},{"$f":"+Financials!W91/W28","v":0},{"$f":"+Financials!X91/X28","v":0},{"$f":"+Financials!Y91/Y28","v":0},{"$f":"+Financials!Z91/Z28","v":0},{"$f":"+Financials!AA91/AA28","v":0},{"$f":"+Financials!AB91/AB28","v":0},{"$f":"+Financials!AC91/AC28","v":0},{"$f":"+Financials!AD91/AD28","v":0},{"$f":"+Financials!AE91/AE28","v":0},{"$f":"+Financials!AF91/AF28","v":0}]
["Revenue Requirement",null,{"$f":"SUM(C6:C14)","v":0},{"$f":"SUM(D6:D14)","v":2.513797777803798E-2},{"$f":"SUM(E6:E14)","v":6843785.2321432745},29676195.567923136,38764581.231985211,37807525.869597256,36899553.368310913,36026788.095025361,35169103.092066064,34313567.962550938,31177128.796588216,28271657.38581273,27880481.438963041,27506390.958757535,27133654.407822143,26764234.353695512,26398537.893327657,26034338.344532751,25671667.19025936,25310555.589115221,24951036.332829371,24593142.891004704,24236907.317870911,23882365.262191609,23529551.913102057,{"$f":"SUM(AB6:AB14)","v":23178503.283315137},22829255.70257847,22481847.416622579,22136315.947675999,21792701.190009587]
["PV of Revenue Requirements",{"$f":"SUM(C16:AF16)","v":319906644.24676865},{"$f":"C15/(1+Financials!$C$74)^(C3-1)","v":0},{"$f":"D15/(1+Financials!$C$74)^(D3-1)","v":2.3467800269716937E-2},{"$f":"E15/(1+Financials!$C$74)^(E3-1)","v":5964588.1731819017},{"$f":"F15/(1+Financials!$C$74)^(F3-1)","v":24145397.560489666},{"$f":"G15/(1+Financials!$C$74)^(G3-1)","v":29444438.594517246},{"$f":"H15/(1+Financials!$C$74)^(H3-1)","v":26809485.829588942},{"$f":"I15/(1+Financials!$C$74)^(I3-1)","v":24427182.760657299},{"$f":"J15/(1+Financials!$C$74)^(J3-1)","v":22264854.568496369},{"$f":"K15/(1+Financials!$C$74)^(K3-1)","v":20290729.244634636},{"$f":"L15/(1+Financials!$C$74)^(L3-1)","v":18481800.89219363},{"$f":"M15/(1+Financials!$C$74)^(M3-1)","v":15676769.428497985},{"$f":"N15/(1+Financials!$C$74)^(N3-1)","v":13271309.218736529},{"$f":"O15/(1+Financials!$C$74)^(O3-1)","v":12218132.016905475},{"$f":"P15/(1+Financials!$C$74)^(P3-1)","v":11253307.891522255},{"$f":"Q15/(1+Financials!$C$74)^(Q3-1)","v":10363272.655303007},{"$f":"R15/(1+Financials!$C$74)^(R3-1)","v":9543012.7624169867},{"$f":"S15/(1+Financials!$C$74)^(S3-1)","v":8787242.2579257209},{"$f":"T15/(1+Financials!$C$74)^(T3-1)","v":8090238.3373475438},{"$f":"U15/(1+Financials!$C$74)^(U3-1)","v":7447506.4951780057},{"$f":"V15/(1+Financials!$C$74)^(V3-1)","v":6854890.7964206599},{"$f":"W15/(1+Financials!$C$74)^(W3-1)","v":6308549.224234242},{"$f":"X15/(1+Financials!$C$74)^(X3-1)","v":5804929.9858240401},{"$f":"Y15/(1+Financials!$C$74)^(Y3-1)","v":5340749.3999222592},{"$f":"Z15/(1+Financials!$C$74)^(Z3-1)","v":4912973.0280098934},{"$f":"AA15/(1+Financials!$C$74)^(AA3-1)","v":4518796.1049899189},{"$f":"AB15/(1+Financials!$C$74)^(AB3-1)","v":4155626.6526319445},{"$f":"AC15/(1+Financials!$C$74)^(AC3-1)","v":3821069.4585367655},{"$f":"AD15/(1+Financials!$C$74)^(AD3-1)","v":3512911.5989761404},{"$f":"AE15/(1+Financials!$C$74)^(AE3-1)","v":3229108.3325053058},{"$f":"AF15/(1+Financials!$C$74)^(AF3-1)","v":2967770.9536566217}]
["Levelized Revenue Requirement",{"$f":"IF(Capex!AK16=0,0,PMT(Financials!C74,'Input Data'!G19,-B16,)/Capex!AK16/(1+Financials!C74))*Capex!AK16","v":24350502.342468087},null,null,null,{"$f":"(+F12+F13)/11","v":1764048.5056656105},{"$f":"(+G12+G13)/11","v":2240955.1634698403},2157888.8864907259,2079225.4150663046,2003702.6007328636,1929489.629156355,1855390.0248626508,1790760.8402750241,1744850.5433765664]
[null,null,null,null,null,{"$f":"(+F13+F12+F8)/11","v":2249925.2237119628},{"$f":"(+G13+G12+G8)/11","v":3014362.6110429596},2931296.3340638452,2852632.8626394239,2777110.0483059827,2702897.0767294746,2628817.5481933458,2347295.8302074354,2084494.412579701]
["Revenue - Return on Debt"]
["Average Debt",null,{"$f":"+Financials!C155","v":0},{"$f":"+Financials!D155","v":-0.2799999974668026},{"$f":"+Financials!E155","v":33023481.340000004},{"$f":"+Financials!F155","v":93633162.280000001},{"$f":"+Financials!G155","v":118946683},{"$f":"+Financials!H155","v":114537644},{"$f":"+Financials!I155","v":110362300},{"$f":"+Financials!J155","v":106353658},{"$f":"+Financials!K155","v":102414540},{"$f":"+Financials!L155","v":98481439},{"$f":"+Financials!M155","v":95051015},{"$f":"+Financials!N155","v":92614162},{"$f":"+Financials!O155","v":90674097},{"$f":"+Financials!P155","v":88734173},{"$f":"+Financials!Q155","v":86794395},{"$f":"+Financials!R155","v":84862695},{"$f":"+Financials!S155","v":82939164},{"$f":"+Financials!T155","v":81015967},{"$f":"+Financials!U155","v":79093113},{"$f":"+Financials!V155","v":77170612},{"$f":"+Financials!W155","v":75248475},{"$f":"+Financials!X155","v":73326714},{"$f":"+Financials!Y155","v":71405338},{"$f":"+Financials!Z155","v":69484361},{"$f":"+Financials!AA155","v":67563793},{"$f":"+Financials!AB155","v":65643648},{"$f":"+Financials!AC155","v":63723937},{"$f":"+Financials!AD155","v":61804674},{"$f":"+Financials!AE155","v":59885872},{"$f":"+Financials!AF155","v":57967545}]
["Debt Rate",null,{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2}]
["Return on Debt",null,{"$f":"+C20*C21","v":0},{"$f":"+D20*D21","v":-1.3117999881319698E-2},1547150.1007789997,4386713.652817999,5572652.0985499984,5366088.6213999987,5170473.754999999,4982668.8772999989,4798121.1989999991,4613855.4171499992,4453140.0527499989,4338973.4896999989,4248081.4444499994,4157196.0050499989,4066317.405749999,3975817.260749999,3885699.833399999,3795598.0539499992,3705512.344049999,3615443.172199999,3525391.053749999,3435356.5508999992,3345340.085299999,3255342.3128499994,3165363.702049999,{"$f":"+AB20*AB21","v":3075404.9087999994},2985466.4484499991,2895548.9768999992,2805653.1031999993,2715779.4832499996]
[]
["Revenue - Return on Equity"]
["Average Equity",null,{"$f":"+Financials!C156","v":0},{"$f":"+Financials!D156","v":0.2800000011920929},{"$f":"+Financials!E156","v":38766695.659999996},{"$f":"+Financials!F156","v":109917190.72},{"$f":"+Financials!G156","v":139633063},{"$f":"+Financials!H156","v":134457235},{"$f":"+Financials!I156","v":129555744},{"$f":"+Financials!J156","v":124849946},{"$f":"+Financials!K156","v":120225764},{"$f":"+Financials!L156","v":115608646},{"$f":"+Financials!M156","v":111581626},{"$f":"+Financials!N156","v":108720973},{"$f":"+Financials!O156","v":106443505},{"$f":"+Financials!P156","v":104166203},{"$f":"+Financials!Q156","v":101889072},{"$f":"+Financials!R156","v":99621425},{"$f":"+Financials!S156","v":97363367},{"$f":"+Financials!T156","v":95105700},{"$f":"+Financials!U156","v":92848437},{"$f":"+Financials!V156","v":90591588},{"$f":"+Financials!W156","v":88335167},{"$f":"+Financials!X156","v":86079185},{"$f":"+Financials!Y156","v":83823658},{"$f":"+Financials!Z156","v":81568597},{"$f":"+Financials!AA156","v":79314018},{"$f":"+Financials!AB156","v":77059934},{"$f":"+Financials!AC156","v":74806361},{"$f":"+Financials!AD156","v":72553313},{"$f":"+Financials!AE156","v":70300806},{"$f":"+Financials!AF156","v":68048858},null,"<---  Note:  If model shows #REF!/#VALUE! error, delete cells and then click undo"]
["Return on Equity Rate",null,{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999}]
["Return on Equity (Post-Tax)",null,{"$f":"+C25*C26","v":0},{"$f":"+D25*D26","v":2.8560000121593473E-2},3954202.9573199996,11211553.453439999,14242572.425999999,13714637.969999999,13214685.887999998,12734694.491999999,12263027.927999999,11792081.891999999,11381325.852,11089539.245999999,10857237.51,10624952.706,10392685.343999999,10161385.35,9931063.4339999985,9700781.3999999985,9470540.5739999991,9240341.9759999998,9010187.034,8780076.8699999992,8550013.1159999985,8319996.8939999994,8090029.8359999992,{"$f":"+AB25*AB26","v":7860113.2679999992},7630248.8219999997,7400437.926,7170682.2119999994,6940983.5159999998]
["After-tax Rate",null,{"$f":"1-'Input Data'!C$50","v":0.74655000000000005},{"$f":"1-'Input Data'!D$50","v":0.74655000000000005},{"$f":"1-'Input Data'!E$50","v":0.74655000000000005},{"$f":"1-'Input Data'!F$50","v":0.74655000000000005},{"$f":"1-'Input Data'!G$50","v":0.74655000000000005},{"$f":"1-'Input Data'!H$50","v":0.74655000000000005},{"$f":"1-'Input Data'!I$50","v":0.74655000000000005},{"$f":"1-'Input Data'!J$50","v":0.74655000000000005},{"$f":"1-'Input Data'!K$50","v":0.74655000000000005},{"$f":"1-'Input Data'!L$50","v":0.74655000000000005},{"$f":"1-'Input Data'!M$50","v":0.74655000000000005},{"$f":"+M28","v":0.74655000000000005},0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,{"$f":"+AA28","v":0.74655000000000005},{"$f":"+AB28","v":0.74655000000000005},{"$f":"+AC28","v":0.74655000000000005},{"$f":"+AD28","v":0.74655000000000005},{"$f":"+AE28","v":0.74655000000000005}]
["Return on Equity (Pre-Tax)",null,{"$f":"+C27/C28","v":0},{"$f":"+D27/D28","v":3.8255977659357676E-2},5296635.1313642748,15017819.909503715,19077854.699618243,18370689.129997987,17701005.810729351,17058059.730761502,16426264.721719909,15795434.856339158,15245229.190275265,14854382.487442233,14543215.471167369,14232071.135222021,13920950.16274864,13611124.974884467,13302609.917621054,12994148.282097647,12685741.844484627,12377391.971066907,12069100.574643359,11760869.158127384,11452699.907574842,11144594.325899135,10836554.599156117,{"$f":"+AB27/AB28","v":10528582.503516173},10220680.225035161,9912849.6765119545,9605093.04400241,9297412.7868193686]
[]
["Revenue - Return on Debt ITC"]
["Average ITC",null,{"$f":"+Financials!C$153","v":0},{"$f":"+Financials!D$153","v":0},{"$f":"+Financials!E$153","v":0},{"$f":"+Financials!F$153","v":0},{"$f":"+Financials!G$153","v":0},{"$f":"+Financials!H$153","v":0},{"$f":"+Financials!I$153","v":0},{"$f":"+Financials!J$153","v":0},{"$f":"+Financials!K$153","v":0},{"$f":"+Financials!L$153","v":0},{"$f":"+Financials!M$153","v":0},{"$f":"+Financials!N$153","v":0},{"$f":"+Financials!O$153","v":0},{"$f":"+Financials!P$153","v":0},{"$f":"+Financials!Q$153","v":0},{"$f":"+Financials!R$153","v":0},{"$f":"+Financials!S$153","v":0},{"$f":"+Financials!T$153","v":0},{"$f":"+Financials!U$153","v":0},{"$f":"+Financials!V$153","v":0},{"$f":"+Financials!W$153","v":0},{"$f":"+Financials!X$153","v":0},{"$f":"+Financials!Y$153","v":0},{"$f":"+Financials!Z$153","v":0},{"$f":"+Financials!AA$153","v":0},{"$f":"+Financials!AB$153","v":0},{"$f":"+Financials!AC$153","v":0},{"$f":"+Financials!AD$153","v":0},{"$f":"+Financials!AE$153","v":0},{"$f":"+Financials!AF$153","v":0}]
["Debt %",null,{"$f":"Financials!C$160","v":0.45999999999999996},{"$f":"Financials!D$160","v":0.45999999999999996},{"$f":"Financials!E$160","v":0.45999999999999996},{"$f":"Financials!F$160","v":0.45999999999999996},{"$f":"Financials!G$160","v":0.45999999999999996},{"$f":"Financials!H$160","v":0.45999999999999996},{"$f":"Financials!I$160","v":0.45999999999999996},{"$f":"Financials!J$160","v":0.45999999999999996},{"$f":"Financials!K$160","v":0.45999999999999996},{"$f":"Financials!L$160","v":0.45999999999999996},{"$f":"Financials!M$160","v":0.45999999999999996},{"$f":"Financials!N$160","v":0.45999999999999996},{"$f":"Financials!O$160","v":0.45999999999999996},{"$f":"Financials!P$160","v":0.45999999999999996},{"$f":"Financials!Q$160","v":0.45999999999999996},{"$f":"Financials!R$160","v":0.45999999999999996},{"$f":"Financials!S$160","v":0.45999999999999996},{"$f":"Financials!T$160","v":0.45999999999999996},{"$f":"Financials!U$160","v":0.45999999999999996},{"$f":"Financials!V$160","v":0.45999999999999996},{"$f":"Financials!W$160","v":0.45999999999999996},{"$f":"Financials!X$160","v":0.45999999999999996},{"$f":"Financials!Y$160","v":0.45999999999999996},{"$f":"Financials!Z$160","v":0.45999999999999996},{"$f":"Financials!AA$160","v":0.45999999999999996},{"$f":"Financials!AB$160","v":0.45999999999999996},{"$f":"Financials!AC$160","v":0.45999999999999996},{"$f":"Financials!AD$160","v":0.45999999999999996},{"$f":"Financials!AE$160","v":0.45999999999999996},{"$f":"Financials!AF$160","v":0.45999999999999996}]
["Average ITC - Debt",null,{"$f":"+C32*C33","v":0},{"$f":"+D32*D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB32*AB33","v":0},0,0,0,0]
["Debt Rate",null,{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2},{"$f":"+'Input Data'!$C$29","v":4.6849999999999989E-2}]
["Return on Debt",null,{"$f":"+C34*C35","v":0},{"$f":"+D34*D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB34*AB35","v":0},0,0,0,0]
[]
["Revenue - Return on Equity ITC"]
["Average Equity",null,{"$f":"+C32","v":0},{"$f":"+D32","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,{"$f":"+AB32","v":0},0,0,0,0]
["Equity %",null,{"$f":"+Financials!C159","v":0.54},{"$f":"+Financials!D159","v":0.54},{"$f":"+Financials!E159","v":0.54},{"$f":"+Financials!F159","v":0.54},{"$f":"+Financials!G159","v":0.54},{"$f":"+Financials!H159","v":0.54},{"$f":"+Financials!I159","v":0.54},{"$f":"+Financials!J159","v":0.54},{"$f":"+Financials!K159","v":0.54},{"$f":"+Financials!L159","v":0.54},{"$f":"+Financials!M159","v":0.54},{"$f":"+Financials!N159","v":0.54},{"$f":"+Financials!O159","v":0.54},{"$f":"+Financials!P159","v":0.54},{"$f":"+Financials!Q159","v":0.54},{"$f":"+Financials!R159","v":0.54},{"$f":"+Financials!S159","v":0.54},{"$f":"+Financials!T159","v":0.54},{"$f":"+Financials!U159","v":0.54},{"$f":"+Financials!V159","v":0.54},{"$f":"+Financials!W159","v":0.54},{"$f":"+Financials!X159","v":0.54},{"$f":"+Financials!Y159","v":0.54},{"$f":"+Financials!Z159","v":0.54},{"$f":"+Financials!AA159","v":0.54},{"$f":"+Financials!AB159","v":0.54},{"$f":"+Financials!AC159","v":0.54},{"$f":"+Financials!AD159","v":0.54},{"$f":"+Financials!AE159","v":0.54},{"$f":"+Financials!AF159","v":0.54}]
["Average ITC - Equity",null,{"$f":"+C39*C40","v":0},{"$f":"+D39*D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB39*AB40","v":0},0,0,0,0]
["Return on Equity Rate",null,{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999},{"$f":"+'Input Data'!$C$27","v":0.10199999999999999}]
["Return on Equity (Post-Tax)",null,{"$f":"+C41*C42","v":0},{"$f":"+D41*D42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB41*AB42","v":0},0,0,0,0]
["After-tax Rate",null,{"$f":"+C28","v":0.74655000000000005},{"$f":"+D28","v":0.74655000000000005},0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005,{"$f":"+AB28","v":0.74655000000000005},0.74655000000000005,0.74655000000000005,0.74655000000000005,0.74655000000000005]
["Return on Equity (Pre-Tax)",null,{"$f":"+C43/C44","v":0},{"$f":"+D43/D44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AB43/AB44","v":0},0,0,0,0]
[]
["Rate Case"]
["Rate Case Year",null,{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,C$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,D$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,E$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,F$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,G$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,H$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,I$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,J$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,K$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,L$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,M$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,N$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,O$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,P$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,Q$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,R$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,S$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,T$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,U$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,V$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,W$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,X$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,Y$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,Z$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,AA$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,AB$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,AC$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,AD$4,'Input Data'!$C$111:$C$122),0)","v":0},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,AE$4,'Input Data'!$C$111:$C$122),0)","v":1},{"$f":"IF('Input Data'!$C$57=TRUE,SUMIF('Input Data'!$B$111:$B$122,AF$4,'Input Data'!$C$111:$C$122),0)","v":0}]
["Base Revenue",null,{"$f":"IF(C48=1,C$15-C6,B49*(1+'Input Data'!$C$60))*IF(C$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(D48=1,D$15-D6,C49*(1+'Input Data'!$C$60))*IF(D$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(E48=1,E$15-E6,D49*(1+'Input Data'!$C$60))*IF(E$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(F48=1,F$15-F6,E49*(1+'Input Data'!$C$60))*IF(F$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":29676195.567923136},{"$f":"IF(G48=1,G$15-G6,F49*(1+'Input Data'!$C$60))*IF(G$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":38764581.231985211},{"$f":"IF(H48=1,H$15-H6,G49*(1+'Input Data'!$C$60))*IF(H$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":37807525.869597256},{"$f":"IF(I48=1,I$15-I6,H49*(1+'Input Data'!$C$60))*IF(I$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":38374638.757641211},{"$f":"IF(J48=1,J$15-J6,I49*(1+'Input Data'!$C$60))*IF(J$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":38950258.339005828},{"$f":"IF(K48=1,K$15-K6,J49*(1+'Input Data'!$C$60))*IF(K$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":35169103.092066064},{"$f":"IF(L48=1,L$15-L6,K49*(1+'Input Data'!$C$60))*IF(L$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":35696639.638447054},{"$f":"IF(M48=1,M$15-M6,L49*(1+'Input Data'!$C$60))*IF(M$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":36232089.233023755},{"$f":"IF(N48=1,N$15-N6,M49*(1+'Input Data'!$C$60))*IF(N$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":36775570.571519107},{"$f":"IF(O48=1,O$15-O6,N49*(1+'Input Data'!$C$60))*IF(O$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":37327204.130091891},{"$f":"IF(P48=1,P$15-P6,O49*(1+'Input Data'!$C$60))*IF(P$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":27506390.958757535},{"$f":"IF(Q48=1,Q$15-Q6,P49*(1+'Input Data'!$C$60))*IF(Q$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":27918986.823138896},{"$f":"IF(R48=1,R$15-R6,Q49*(1+'Input Data'!$C$60))*IF(R$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":28337771.625485975},{"$f":"IF(S48=1,S$15-S6,R49*(1+'Input Data'!$C$60))*IF(S$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":28762838.199868262},{"$f":"IF(T48=1,T$15-T6,S49*(1+'Input Data'!$C$60))*IF(T$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":29194280.772866283},{"$f":"IF(U48=1,U$15-U6,T49*(1+'Input Data'!$C$60))*IF(U$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":25671667.19025936},{"$f":"IF(V48=1,V$15-V6,U49*(1+'Input Data'!$C$60))*IF(V$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":26056742.198113248},{"$f":"IF(W48=1,W$15-W6,V49*(1+'Input Data'!$C$60))*IF(W$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":26447593.331084944},{"$f":"IF(X48=1,X$15-X6,W49*(1+'Input Data'!$C$60))*IF(X$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":26844307.231051214},{"$f":"IF(Y48=1,Y$15-Y6,X49*(1+'Input Data'!$C$60))*IF(Y$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":27246971.839516979},{"$f":"IF(Z48=1,Z$15-Z6,Y49*(1+'Input Data'!$C$60))*IF(Z$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":23882365.262191609},{"$f":"IF(AA48=1,AA$15-AA6,Z49*(1+'Input Data'!$C$60))*IF(AA$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":24240600.741124481},{"$f":"IF(AB48=1,AB$15-AB6,AA49*(1+'Input Data'!$C$60))*IF(AB$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":24604209.752241347},{"$f":"IF(AC48=1,AC$15-AC6,AB49*(1+'Input Data'!$C$60))*IF(AC$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":24973272.898524966},{"$f":"IF(AD48=1,AD$15-AD6,AC49*(1+'Input Data'!$C$60))*IF(AD$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":25347871.992002837},{"$f":"IF(AE48=1,AE$15-AE6,AD49*(1+'Input Data'!$C$60))*IF(AE$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":22136315.947675999},{"$f":"IF(AF48=1,AF$15-AF6,AE49*(1+'Input Data'!$C$60))*IF(AF$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":22468360.686891139}]
["Project Revenue",null,{"$f":"IF(C48=1,-Financials!C9,B50*(1+$B$49))*IF(C$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(D48=1,-Financials!D9,C50*(1+$B$49))*IF(D$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(E48=1,-Financials!E9,D50*(1+$B$49))*IF(E$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(F48=1,-Financials!F9,E50*(1+$B$49))*IF(F$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(G48=1,-Financials!G9,F50*(1+$B$49))*IF(G$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(H48=1,-Financials!H9,G50*(1+$B$49))*IF(H$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(I48=1,-Financials!I9,H50*(1+$B$49))*IF(I$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(J48=1,-Financials!J9,I50*(1+$B$49))*IF(J$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(K48=1,-Financials!K9,J50*(1+$B$49))*IF(K$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(L48=1,-Financials!L9,K50*(1+$B$49))*IF(L$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(M48=1,-Financials!M9,L50*(1+$B$49))*IF(M$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(N48=1,-Financials!N9,M50*(1+$B$49))*IF(N$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(O48=1,-Financials!O9,N50*(1+$B$49))*IF(O$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(P48=1,-Financials!P9,O50*(1+$B$49))*IF(P$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(Q48=1,-Financials!Q9,P50*(1+$B$49))*IF(Q$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(R48=1,-Financials!R9,Q50*(1+$B$49))*IF(R$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(S48=1,-Financials!S9,R50*(1+$B$49))*IF(S$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(T48=1,-Financials!T9,S50*(1+$B$49))*IF(T$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(U48=1,-Financials!U9,T50*(1+$B$49))*IF(U$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(V48=1,-Financials!V9,U50*(1+$B$49))*IF(V$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(W48=1,-Financials!W9,V50*(1+$B$49))*IF(W$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(X48=1,-Financials!X9,W50*(1+$B$49))*IF(X$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(Y48=1,-Financials!Y9,X50*(1+$B$49))*IF(Y$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(Z48=1,-Financials!Z9,Y50*(1+$B$49))*IF(Z$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(AA48=1,-Financials!AA9,Z50*(1+$B$49))*IF(AA$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(AB48=1,-Financials!AB9,AA50*(1+$B$49))*IF(AB$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(AC48=1,-Financials!AC9,AB50*(1+$B$49))*IF(AC$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(AD48=1,-Financials!AD9,AC50*(1+$B$49))*IF(AD$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(AE48=1,-Financials!AE9,AD50*(1+$B$49))*IF(AE$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0},{"$f":"IF(AF48=1,-Financials!AF9,AE50*(1+$B$49))*IF(AF$4<='Input Data'!$C$15+'Input Data'!$C$19,1,0)","v":0}]
["Net Base Revenues",null,{"$f":"SUM(C49:C50)","v":0},0,0,29676195.567923136,38764581.231985211,37807525.869597256,38374638.757641211,38950258.339005828,35169103.092066064,35696639.638447054,36232089.233023755,36775570.571519107,37327204.130091891,27506390.958757535,27918986.823138896,28337771.625485975,28762838.199868262,29194280.772866283,25671667.19025936,26056742.198113248,26447593.331084944,26844307.231051214,27246971.839516979,23882365.262191609,24240600.741124481,{"$f":"SUM(AB49:AB50)","v":24604209.752241347},24973272.898524966,25347871.992002837,22136315.947675999,22468360.686891139]

{"sheet":"LFCR --->","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"LFCR","index":19,"n_rows":112,"n_cols":38,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[{"$f":"\"Calculation of Levelized Fixed Charge Rate\"","v":"Calculation of Levelized Fixed Charge Rate"},null,null,null,null,{"$f":"IF(Financials!D175=0,\"All checks OK\",\"Press D&E Macro\")","v":"All checks OK"}]
[]
["Assumptions ",null,null,null,null,null,"Capital Structure",null,null,null,null,null,"Revenue Requirement Summary"]
["Total Installed",null,null,{"$f":"+Capex!AK16/1000000+Capex!AK30/1000000","v":272.44307505990042},null,null,"Type","Amount","Cost","After-Tax","Pre-Tax",null,"Years",null,null,{"$f":"'Input Data'!G19","v":30}]
["Book Life",null,null,{"$f":"MAX(Capex!D6:D15)","v":60},null,null,"Common",{"$f":"+'Input Data'!C24","v":0.54},{"$f":"$J5","v":0.10199999999999999},{"$f":"+'Input Data'!C27","v":0.10199999999999999},{"$f":"$J5/(1-$D$7)","v":0.13662849105887079},null,"Total Revenue",null,null,{"$f":"+Q43","v":783.08853138069378}]
["Tax Life",null,null,{"$f":"+Capex!E16","v":34.755669998147958},null,null,"Preferred",0,{"$f":"+J6/(1-$D$7)","v":0},0,{"$f":"J6/(1-$D$7)","v":0},null,"Cumm. NPV of Rev. Req.",null,null,{"$f":"+R43","v":339.47127698364835}]
["Tax Rate",null,null,{"$f":"+'Input Data'!E50","v":0.25345000000000001},null,null,"Debt",{"$f":"+'Input Data'!C25","v":0.45999999999999996},{"$f":"+'Input Data'!C29","v":4.6849999999999989E-2},{"$f":"+I7*(1-D7)","v":3.4975867499999994E-2},{"$f":"I7","v":4.6849999999999989E-2},null,"Levelized Rev. Req. Factor",null,null,{"$f":"IF(D4=0,0,PMT(J8,P4,-P6,)/D4/(1+J8))","v":9.4844450642541239E-2}]
["Property tax (% and rate)",null,{"$f":"+'Input Data'!C33","v":0.6},{"$f":"+'Input Data'!C32","v":1.7000000000000001E-2},null,null,"Total",{"$f":"SUM(H5:H7)","v":1},{"$f":"($H5*I5)+($H6*I6)+($H7*I7)","v":7.6630999999999991E-2},{"$f":"($H5*J5)+($H6*J6)+($H7*J7)","v":7.1168899049999998E-2},{"$f":"($H5*K5)+($H6*K6)+($H7*K7)","v":9.5330385171790211E-2},null,"K Factor based on PW of Rev. Req.",null,null,{"$f":"IF(D4=0,0,MAX(S13:S37)/D4)","v":1.1811083468694088}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Rate Charge ($/kWh)",null,null,{"$f":"IF(W43>0,Z13,\"N/A\")","v":"N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Charge Rate Analysis",null,null,null,null,null,null,null,null,"Check"]
[1,{"$f":"+A11+1","v":2},{"$f":"B11+1","v":3},{"$f":"+C11+1","v":4},{"$f":"+D11+1","v":5},6,7,8,9,{"$f":"+I11+1","v":10},11,12,{"$f":"+L11+1","v":13},{"$f":"+M11+1","v":14},{"$f":"N11+1","v":15},{"$f":"+O11+1","v":16},{"$f":"+P11+1","v":17},18,19,20,21,null,{"$f":"+U11+1","v":22},{"$f":"W11+1","v":23},{"$f":"X11+1","v":24},{"$f":"Y11+1","v":25},{"$f":"Z11+1","v":26},{"$f":"+AA11+1","v":27},null,null,null,"Annual rev req.",null,null,null,"Average Rate Base"]
[null,null,"Net Plant in Rate Base Beg. Year","Additions to Gross Plant","Book Depr.","Def. Taxes","Net Plant in Rate Base End Year","In-Service Factor","Avg. Rate Base",{"$f":"+E12","v":"Book Depr."},"Return on Rate Base","Property Tax","O&M","Fuel","Inc. Taxes","Inc. Taxes\nITC Amort.","Annual Rev. Req. \n(Fixed CC)","PV of Rev. Req.","Cumm. PV of Rev. Req.","Levelized Rev. Req.","PV of Levalized Rev, Req.",null,"MWhs","PV of MWhs","Annual Rate","Average Annual Rate","Annual Revenue","PV of Annual Revenue",null,"Tax Rate",null,"LFCR","Rev Req","Variance",null,"LFCR Avg RB","RR Avg RB"]
[1,{"$f":"+Financials!C4","v":2022},{"$f":"SUMIF(Financials!$C$4:$AF$4,LFCR!$B13,Financials!$C$111:$AF$111)/1000000","v":0},{"$f":"IF(A13>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B13,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B13-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B13,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B13-1,Financials!$C$118:$AF$118))/1000000)","v":29.686757223903104},{"$f":"SUMIF(Book!$C$1:$AF$1,A13,Book!$C$369:$AF$369)/1000000","v":0},{"$f":"IF(A13>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B13,Tax!$C$396:$AF$396)/1000000)","v":0},{"$f":"+C13+D13-E13-F13","v":29.686757223903104},{"$f":"IF('Input Data'!C54=TRUE,1,2)","v":2},{"$f":"IF(A13>$P$4,0,IF(H13<>0,(C13+G13)/2*H13,(C13+G13)/2))","v":29.686757223903104},{"$f":"E13","v":0},{"$f":"IF(A13>$P$4,0,I13*$I$8)","v":2.2749258928249185},{"$f":"SUMIF(Financials!$C$3:$AG$3,A13,Financials!$C$18:$AG$18)/1000000","v":0},{"$f":"SUMIF(Financials!$C$3:$AG$3,A13,Financials!$C$16:$AG$16)/1000000","v":0},{"$f":"SUMIF(Financials!$C$3:$AG$3,A13,Financials!$C$15:$AG$15)/1000000","v":0},{"$f":"IF(A13>$P$4,0,I13*$H$5*$I$5*(AD13/(1-AD13)))","v":0.55512410783119037},{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B13,'Rev Req'!$C$14:$AF$14)/1000000","v":0},{"$f":"SUM(J13:P13)","v":2.8300500006561089},{"$f":"Q13/(1+$J$8)^(A13-1)","v":2.8300500006561089},{"$f":"R13","v":2.8300500006561089},{"$f":"+P7*D4","v":25.839713785420884},{"$f":"T13/(1+$J$8)^(A13-1)","v":25.839713785420884},null,{"$f":"IF(A13>$P$4,0,IF(B13='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760,0))*'Input Data'!C75","v":0},{"$f":"W13/(1+$J$8)^(A13-1)","v":0},{"$f":"IFERROR(T13/W13*1000,0)","v":0},{"$f":"IFERROR(U43/X43*1000,0)","v":0},{"$f":"+Z13*W13/1000","v":0},{"$f":"AA13/(1+$J$8)^(A13-1)","v":0},null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B13,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B13,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,{"$f":"+Q13*1000000","v":2830050.0006561088},{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B13,'Rev Req'!$C$15:$AF$15)","v":0},{"$f":"AF13-AG13","v":2830050.0006561088},null,{"$f":"+I13*1000000","v":29686757.223903105},{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B13,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B13,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B13,'Rev Req'!$C$32:$AF$32)","v":0}]
[{"$f":"A13+1","v":2},{"$f":"B13+1","v":2023},{"$f":"+G13","v":29.686757223903104},{"$f":"IF(A14>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B14,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B14-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B14,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B14-1,Financials!$C$118:$AF$118))/1000000)","v":75.139621710071708},{"$f":"SUMIF(Book!$C$1:$AF$1,A14,Book!$C$369:$AF$369)/1000000","v":0},{"$f":"IF(A14>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B14,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F13)","v":0},{"$f":"+C14+D14-E14-F14","v":104.82637893397481},null,{"$f":"IF(A14>$P$4,0,IF(H14<>0,(C14+G14)/2*H14,(C14+G14)/2))","v":67.256568078938955},0,{"$f":"IF(A14>$P$4,0,I14*$I$8)","v":5.1539380684571707},{"$f":"SUMIF(Financials!$C$3:$AG$3,A14,Financials!$C$18:$AG$18)/1000000","v":0},{"$f":"SUMIF(Financials!$C$3:$AG$3,A14,Financials!$C$16:$AG$16)/1000000","v":0},{"$f":"SUMIF(Financials!$C$3:$AG$3,A14,Financials!$C$15:$AG$15)/1000000","v":0},{"$f":"IF(A14>$P$4,0,I14*$H$5*$I$5*(AD14/(1-AD14)))","v":1.2576564718408114},{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B14,'Rev Req'!$C$14:$AF$14)/1000000","v":0},{"$f":"SUM(J14:P14)","v":6.4115945402979824},5.9856055809539548,{"$f":"R14+S13","v":8.8156555816100628},{"$f":"IF(A14>$P$4,0,+T13)","v":25.839713785420884},24.12291265022505,null,{"$f":"IF(A14>$P$4,0,IF(B14='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W13*(1-'Input Data'!$C$74)))","v":0},0,{"$f":"IFERROR(T14/W14*1000,0)","v":0},{"$f":"+Z13","v":0},{"$f":"+Z14*W14/1000","v":0},0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B14,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B14,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,{"$f":"+Q14*1000000","v":6411594.5402979823},{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B14,'Rev Req'!$C$15:$AF$15)","v":2.513797777803798E-2},{"$f":"AF14-AG14","v":6411594.5151600046},null,{"$f":"+I14*1000000","v":67256568.078938961},{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B14,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B14,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B14,'Rev Req'!$C$32:$AF$32)","v":3.7252902984619141E-9},{"$f":"+AJ14-AK14","v":67256568.078938961}]
[3,2024,{"$f":"+G14","v":104.82637893397481},{"$f":"IF(A15>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B15,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B15-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B15,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B15-1,Financials!$C$118:$AF$118))/1000000)","v":119.21147400611784},{"$f":"SUMIF(Book!$C$1:$AF$1,A15,Book!$C$369:$AF$369)/1000000","v":0},{"$f":"IF(A15>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B15,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F14)","v":0.85073645952796739},223.18711648056467,null,164.00674770726974,0,12.568001083555785,{"$f":"SUMIF(Financials!$C$3:$AG$3,A15,Financials!$C$18:$AG$18)/1000000","v":0},{"$f":"SUMIF(Financials!$C$3:$AG$3,A15,Financials!$C$16:$AG$16)/1000000","v":0},{"$f":"SUMIF(Financials!$C$3:$AG$3,A15,Financials!$C$15:$AG$15)/1000000","v":0},3.0668253461508614,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B15,'Rev Req'!$C$14:$AF$14)/1000000","v":0},15.634826429706646,13.626275175086878,{"$f":"R15+S14","v":22.441930756696941},25.839713785420884,22.520176483483809,null,{"$f":"IF(A15>$P$4,0,IF(B15='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W14*(1-'Input Data'!$C$74)))","v":0},0,0,{"$f":"+Z14","v":0},0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B15,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B15,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,15634826.429706646,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B15,'Rev Req'!$C$15:$AF$15)","v":6843785.2321432745},8791041.1975633726,null,164006747.70726973,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B15,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B15,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B15,'Rev Req'!$C$32:$AF$32)","v":71790177},{"$f":"+AJ15-AK15","v":92216570.707269728}]
[4,2025,223.18711648056467,{"$f":"IF(A16>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B16,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B16-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B16,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B16-1,Financials!$C$118:$AF$118))/1000000)","v":46.989586106716843},{"$f":"SUMIF(Book!$C$1:$AF$1,A16,Book!$C$369:$AF$369)/1000000","v":5.3446438985098768},{"$f":"IF(A16>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B16,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F15)","v":1.3117042416544218},263.5203544471172,null,243.35373546384093,5.3446438985098768,18.648440102329591,{"$f":"SUMIF(Financials!$C$3:$AG$3,A16,Financials!$C$18:$AG$18)/1000000","v":1.4731971070915439},{"$f":"SUMIF(Financials!$C$3:$AG$3,A16,Financials!$C$16:$AG$16)/1000000","v":3.453821},{"$f":"SUMIF(Financials!$C$3:$AG$3,A16,Financials!$C$15:$AG$15)/1000000","v":0},4.5505652324323105,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B16,'Rev Req'!$C$14:$AF$14)/1000000","v":0},33.47066734036332,27.23268781870102,49.674618575397957,25.839713785420884,21.023926762116172,null,{"$f":"IF(A16>$P$4,0,IF(B16='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W15*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B16,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B16,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,33470667.34036332,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B16,'Rev Req'!$C$15:$AF$15)","v":29676195.567923136},3794471.7724401839,null,243353735.46384093,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B16,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B16,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B16,'Rev Req'!$C$32:$AF$32)","v":203550353},39803382.463840932]
[5,2026,263.5203544471172,{"$f":"IF(A17>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B17,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B17-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B17,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B17-1,Financials!$C$118:$AF$118))/1000000)","v":0},{"$f":"SUMIF(Book!$C$1:$AF$1,A17,Book!$C$369:$AF$369)/1000000","v":8.5074819233043115},{"$f":"IF(A17>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B17,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F16)","v":1.3737361419095002},253.6391363819034,null,258.57974541451028,8.5074819233043115,19.815224470859334,{"$f":"SUMIF(Financials!$C$3:$AG$3,A17,Financials!$C$18:$AG$18)/1000000","v":2.709964510512656},{"$f":"SUMIF(Financials!$C$3:$AG$3,A17,Financials!$C$16:$AG$16)/1000000","v":2.8966280000000002},{"$f":"SUMIF(Financials!$C$3:$AG$3,A17,Financials!$C$15:$AG$15)/1000000","v":0},4.8352822571293883,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B17,'Rev Req'!$C$14:$AF$14)/1000000","v":0},38.764581161805687,29.444438541210936,79.1190571166089,25.839713785420884,19.627088483209238,null,{"$f":"IF(A17>$P$4,0,IF(B17='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W16*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B17,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B17,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,38764581.161805689,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B17,'Rev Req'!$C$15:$AF$15)","v":38764581.231985211},-7.0179522037506104E-2,null,258579745.41451028,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B17,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B17,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B17,'Rev Req'!$C$32:$AF$32)","v":258579746},-0.58548972010612488]
[6,2027,253.6391363819034,{"$f":"IF(A18>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B18,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B18-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B18,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B18-1,Financials!$C$118:$AF$118))/1000000)","v":0},{"$f":"SUMIF(Book!$C$1:$AF$1,A18,Book!$C$369:$AF$369)/1000000","v":8.5074819233043115},{"$f":"IF(A18>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B18,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F17)","v":0.7810329670590499},244.35062149154004,null,248.9948789367217,8.5074819233043115,19.080726567799918,{"$f":"SUMIF(Financials!$C$3:$AG$3,A18,Financials!$C$18:$AG$18)/1000000","v":2.623188194894952},{"$f":"SUMIF(Financials!$C$3:$AG$3,A18,Financials!$C$16:$AG$16)/1000000","v":2.9400780000000002},{"$f":"SUMIF(Financials!$C$3:$AG$3,A18,Financials!$C$15:$AG$15)/1000000","v":0},4.6560511470410377,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B18,'Rev Req'!$C$14:$AF$14)/1000000","v":0},37.807525833040224,26.809485803666185,105.92854292027508,25.839713785420884,18.323056709932622,null,{"$f":"IF(A18>$P$4,0,IF(B18='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W17*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B18,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B18,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,37807525.833040223,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B18,'Rev Req'!$C$15:$AF$15)","v":37807525.869597256},-3.6557033658027649E-2,null,248994878.93672171,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B18,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B18,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B18,'Rev Req'!$C$32:$AF$32)","v":248994879},-6.3278287649154663E-2]
[7,2028,244.35062149154004,{"$f":"IF(A19>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B19,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B19-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B19,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B19-1,Financials!$C$118:$AF$118))/1000000)","v":0},{"$f":"SUMIF(Book!$C$1:$AF$1,A19,Book!$C$369:$AF$369)/1000000","v":8.5074819233043115},{"$f":"IF(A19>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B19,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F18)","v":0.3576735564515845},235.48546601178415,null,239.91804375166208,8.5074819233043115,18.385159610733616,{"$f":"SUMIF(Financials!$C$3:$AG$3,A19,Financials!$C$18:$AG$18)/1000000","v":2.5364118792772485},{"$f":"SUMIF(Financials!$C$3:$AG$3,A19,Financials!$C$16:$AG$16)/1000000","v":2.9841799999999998},{"$f":"SUMIF(Financials!$C$3:$AG$3,A19,Financials!$C$15:$AG$15)/1000000","v":0},4.4863199097747497,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B19,'Rev Req'!$C$14:$AF$14)/1000000","v":0},36.899553323089926,24.427182730721398,130.35572565099648,25.839713785420884,17.105665340155976,null,{"$f":"IF(A19>$P$4,0,IF(B19='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W18*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B19,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B19,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,36899553.323089927,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B19,'Rev Req'!$C$15:$AF$15)","v":36899553.368310913},-4.5220986008644104E-2,null,239918043.75166208,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B19,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B19,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B19,'Rev Req'!$C$32:$AF$32)","v":239918044},-0.24833792448043823]
[8,2029,235.48546601178415,{"$f":"IF(A20>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B20,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B20-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B20,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B20-1,Financials!$C$118:$AF$118))/1000000)","v":0},{"$f":"SUMIF(Book!$C$1:$AF$1,A20,Book!$C$369:$AF$369)/1000000","v":8.5074819233043115},{"$f":"IF(A20>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B20,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F19)","v":5.624165609907017E-2},226.92174243238077,null,231.20360422208245,8.5074819233043115,17.717363395142399,{"$f":"SUMIF(Financials!$C$3:$AG$3,A20,Financials!$C$18:$AG$18)/1000000","v":2.4496355636595446},{"$f":"SUMIF(Financials!$C$3:$AG$3,A20,Financials!$C$16:$AG$16)/1000000","v":3.0289419999999998},{"$f":"SUMIF(Financials!$C$3:$AG$3,A20,Financials!$C$15:$AG$15)/1000000","v":0},4.3233652484548664,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B20,'Rev Req'!$C$14:$AF$14)/1000000","v":0},36.026788130561123,22.264854590457766,152.62058024145423,25.839713785420884,15.969157950092352,null,{"$f":"IF(A20>$P$4,0,IF(B20='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W19*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B20,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B20,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,36026788.130561121,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B20,'Rev Req'!$C$15:$AF$15)","v":36026788.095025361},3.5535760223865509E-2,null,231203604.22208244,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B20,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B20,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B20,'Rev Req'!$C$32:$AF$32)","v":231203604},0.22208243608474731]
[9,2030,226.92174243238077,{"$f":"IF(A21>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B21,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B21-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B21,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B21-1,Financials!$C$118:$AF$118))/1000000)","v":0},{"$f":"SUMIF(Book!$C$1:$AF$1,A21,Book!$C$369:$AF$369)/1000000","v":8.5074819233043115},{"$f":"IF(A21>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B21,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F20)","v":5.539493727785505E-2},218.35886557179859,null,222.64030400208969,8.5074819233043115,17.061149135984135,{"$f":"SUMIF(Financials!$C$3:$AG$3,A21,Financials!$C$18:$AG$18)/1000000","v":2.3628592480418398},{"$f":"SUMIF(Financials!$C$3:$AG$3,A21,Financials!$C$16:$AG$16)/1000000","v":3.074376},{"$f":"SUMIF(Financials!$C$3:$AG$3,A21,Financials!$C$15:$AG$15)/1000000","v":0},4.163236799299546,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B21,'Rev Req'!$C$14:$AF$14)/1000000","v":0},35.169103106629834,20.290729253037167,172.91130949449141,25.839713785420884,14.908160575101746,null,{"$f":"IF(A21>$P$4,0,IF(B21='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W20*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B21,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B21,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,35169103.106629834,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B21,'Rev Req'!$C$15:$AF$15)","v":35169103.092066064},1.4563769102096558E-2,null,222640304.00208968,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B21,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B21,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B21,'Rev Req'!$C$32:$AF$32)","v":222640304},2.0896792411804199E-3]
[10,2031,218.35886557179859,{"$f":"IF(A22>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B22,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B22-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B22,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B22-1,Financials!$C$118:$AF$118))/1000000)","v":2.6499999999999999E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A22,Book!$C$369:$AF$369)/1000000","v":8.5077027566376451},{"$f":"IF(A22>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B22,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F21)","v":5.6357901916378239E-2},209.82130491324455,null,214.09008524252158,8.5077027566376451,16.405937322219668,{"$f":"SUMIF(Financials!$C$3:$AG$3,A22,Financials!$C$18:$AG$18)/1000000","v":2.2760829324241363},{"$f":"SUMIF(Financials!$C$3:$AG$3,A22,Financials!$C$16:$AG$16)/1000000","v":3.120492},{"$f":"SUMIF(Financials!$C$3:$AG$3,A22,Financials!$C$15:$AG$15)/1000000","v":0},4.0033529654113158,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B22,'Rev Req'!$C$14:$AF$14)/1000000","v":0},34.313567976692759,18.481800899810626,191.39311039430203,25.839713785420884,13.917656298949234,null,{"$f":"IF(A22>$P$4,0,IF(B22='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W21*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B22,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B22,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,34313567.976692759,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B22,'Rev Req'!$C$15:$AF$15)","v":34313567.962550938},1.414182037115097E-2,null,214090085.24252158,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B22,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B22,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B22,'Rev Req'!$C$32:$AF$32)","v":214090085},0.24252158403396606]
[11,2032,209.82130491324455,{"$f":"IF(A23>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B23,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B23-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B23,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B23-1,Financials!$C$118:$AF$118))/1000000)","v":2.7295E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A23,Book!$C$369:$AF$369)/1000000","v":6.1218848892565205},{"$f":"IF(A23>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B23,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F22)","v":0.28273750982746115},203.44397751416059,null,206.63264121370258,6.1218848892565205,15.834465928847241,{"$f":"SUMIF(Financials!$C$3:$AG$3,A23,Financials!$C$18:$AG$18)/1000000","v":2.1895746643064324},{"$f":"SUMIF(Financials!$C$3:$AG$3,A23,Financials!$C$16:$AG$16)/1000000","v":3.1673},{"$f":"SUMIF(Financials!$C$3:$AG$3,A23,Financials!$C$15:$AG$15)/1000000","v":0},3.8639033471193618,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B23,'Rev Req'!$C$14:$AF$14)/1000000","v":0},31.177128829529554,15.676769445061851,207.06987983936386,25.839713785420884,12.99296153136312,null,{"$f":"IF(A23>$P$4,0,IF(B23='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W22*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B23,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B23,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,31177128.829529554,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B23,'Rev Req'!$C$15:$AF$15)","v":31177128.796588216},3.2941337674856186E-2,null,206632641.21370259,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B23,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B23,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B23,'Rev Req'!$C$32:$AF$32)","v":206632641},0.21370258927345276]
[12,2033,203.44397751416059,{"$f":"IF(A24>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B24,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B24-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B24,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B24-1,Financials!$C$118:$AF$118))/1000000)","v":2.836472309088707E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A24,Book!$C$369:$AF$369)/1000000","v":3.7360825612344803},{"$f":"IF(A24>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B24,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F23)","v":0.50996684993785113},199.22629282607915,null,201.33513517011988,3.7360825612344803,15.428512743221455,{"$f":"SUMIF(Financials!$C$3:$AG$3,A24,Financials!$C$18:$AG$18)/1000000","v":2.1274098474360161},{"$f":"SUMIF(Financials!$C$3:$AG$3,A24,Financials!$C$16:$AG$16)/1000000","v":3.2148089999999998},{"$f":"SUMIF(Financials!$C$3:$AG$3,A24,Financials!$C$15:$AG$15)/1000000","v":0},3.7648432411605222,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B24,'Rev Req'!$C$14:$AF$14)/1000000","v":0},28.271657393052475,13.271309222135018,220.34118906149888,25.839713785420884,12.129703861721843,null,{"$f":"IF(A24>$P$4,0,IF(B24='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W23*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B24,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B24,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,28271657.393052474,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B24,'Rev Req'!$C$15:$AF$15)","v":28271657.38581273},7.2397440671920776E-3,null,201335135.17011988,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B24,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B24,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B24,'Rev Req'!$C$32:$AF$32)","v":201335135},0.17011988162994385]
[13,2034,199.22629282607915,{"$f":"IF(A25>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B25,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B25-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B25,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B25-1,Financials!$C$118:$AF$118))/1000000)","v":2.9215671818196773E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A25,Book!$C$369:$AF$369)/1000000","v":3.736562397858723},{"$f":"IF(A25>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B25,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F24)","v":0.51003509975626482},195.00891100028235,null,197.11760191318075,3.736562397858723,15.105318952208952,{"$f":"SUMIF(Financials!$C$3:$AG$3,A25,Financials!$C$18:$AG$18)/1000000","v":2.089591125486951},{"$f":"SUMIF(Financials!$C$3:$AG$3,A25,Financials!$C$16:$AG$16)/1000000","v":3.2630309999999998},{"$f":"SUMIF(Financials!$C$3:$AG$3,A25,Financials!$C$15:$AG$15)/1000000","v":0},3.6859779623141824,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B25,'Rev Req'!$C$14:$AF$14)/1000000","v":0},27.880481437868809,12.218132016425947,232.55932107792484,25.839713785420884,11.323801384150954,null,{"$f":"IF(A25>$P$4,0,IF(B25='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W24*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B25,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B25,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,27880481.437868807,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B25,'Rev Req'!$C$15:$AF$15)","v":27880481.438963041},-1.0942332446575165E-3,null,197117601.91318074,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B25,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B25,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B25,'Rev Req'!$C$32:$AF$32)","v":197117602},-8.6819261312484741E-2]
[14,2035,195.00891100028235,{"$f":"IF(A26>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B26,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B26-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B26,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B26-1,Financials!$C$118:$AF$118))/1000000)","v":3.0092137636363505E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A26,Book!$C$369:$AF$369)/1000000","v":3.7370566296041776},{"$f":"IF(A26>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B26,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F25)","v":0.51010539703535152},190.79184111127918,null,192.90037605578078,3.7370566296041776,14.782148717530536,{"$f":"SUMIF(Financials!$C$3:$AG$3,A26,Financials!$C$18:$AG$18)/1000000","v":2.0517761888813379},{"$f":"SUMIF(Financials!$C$3:$AG$3,A26,Financials!$C$16:$AG$16)/1000000","v":3.3282910000000001},{"$f":"SUMIF(Financials!$C$3:$AG$3,A26,Financials!$C$15:$AG$15)/1000000","v":0},3.6071184316502269,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B26,'Rev Req'!$C$14:$AF$14)/1000000","v":0},27.506390967666281,11.253307895166968,243.81262897309179,25.839713785420884,10.571443396269094,null,{"$f":"IF(A26>$P$4,0,IF(B26='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W25*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B26,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B26,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,27506390.96766628,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B26,'Rev Req'!$C$15:$AF$15)","v":27506390.958757535},8.9087449014186859E-3,null,192900376.05578077,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B26,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B26,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B26,'Rev Req'!$C$32:$AF$32)","v":192900376},5.5780768394470215E-2]
[15,2036,190.79184111127918,{"$f":"IF(A27>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B27,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B27-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B27,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B27-1,Financials!$C$118:$AF$118))/1000000)","v":3.0994901090919971E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A27,Book!$C$369:$AF$369)/1000000","v":3.7375656882602382},{"$f":"IF(A27>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B27,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F26)","v":0.51017780323901185},186.57509252087084,null,188.683466816075,3.7375656882602382,14.459002745582641,{"$f":"SUMIF(Financials!$C$3:$AG$3,A27,Financials!$C$18:$AG$18)/1000000","v":2.0139651510632661},{"$f":"SUMIF(Financials!$C$3:$AG$3,A27,Financials!$C$16:$AG$16)/1000000","v":3.3948559999999999},{"$f":"SUMIF(Financials!$C$3:$AG$3,A27,Financials!$C$15:$AG$15)/1000000","v":0},3.5282648215424874,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B27,'Rev Req'!$C$14:$AF$14)/1000000","v":0},27.133654406448635,10.363272654778418,254.17590162787022,25.839713785420884,9.8690723803171583,null,{"$f":"IF(A27>$P$4,0,IF(B27='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W26*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B27,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B27,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,27133654.406448636,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B27,'Rev Req'!$C$15:$AF$15)","v":27133654.407822143},-1.3735070824623108E-3,null,188683466.816075,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B27,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B27,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B27,'Rev Req'!$C$32:$AF$32)","v":188683467},-0.18392500281333923]
[16,2037,186.57509252087084,{"$f":"IF(A28>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B28,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B28-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B28,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B28-1,Financials!$C$118:$AF$118))/1000000)","v":6.6841190909087661E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A28,Book!$C$369:$AF$369)/1000000","v":3.7383809890269046},{"$f":"IF(A28>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B28,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F27)","v":0.51040554730677368},182.39314717544627,null,184.48411984815857,3.7383809890269046,14.137202588084238,{"$f":"SUMIF(Financials!$C$3:$AG$3,A28,Financials!$C$18:$AG$18)/1000000","v":1.976158129034139},{"$f":"SUMIF(Financials!$C$3:$AG$3,A28,Financials!$C$16:$AG$16)/1000000","v":3.4627530000000002},{"$f":"SUMIF(Financials!$C$3:$AG$3,A28,Financials!$C$15:$AG$15)/1000000","v":0},3.4497396151194288,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B28,'Rev Req'!$C$14:$AF$14)/1000000","v":0},26.764234321264713,9.5430127508535136,263.71891437872375,25.839713785420884,9.2133671814686355,null,{"$f":"IF(A28>$P$4,0,IF(B28='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W27*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B28,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B28,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,26764234.321264714,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B28,'Rev Req'!$C$15:$AF$15)","v":26764234.353695512},-3.2430797815322876E-2,null,184484119.84815857,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B28,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B28,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B28,'Rev Req'!$C$32:$AF$32)","v":184484120},-0.1518414318561554]
[17,2038,182.39314717544627,{"$f":"IF(A29>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B29,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B29-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B29,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B29-1,Financials!$C$118:$AF$118))/1000000)","v":6.8846431454539295E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A29,Book!$C$369:$AF$369)/1000000","v":3.7395117192132683},{"$f":"IF(A29>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B29,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F28)","v":0.51056637728083931},178.21191551040673,null,180.3025313429265,3.7395117192132683,13.816763279339799,{"$f":"SUMIF(Financials!$C$3:$AG$3,A29,Financials!$C$18:$AG$18)/1000000","v":1.9387084230933371},{"$f":"SUMIF(Financials!$C$3:$AG$3,A29,Financials!$C$16:$AG$16)/1000000","v":3.5320079999999998},{"$f":"SUMIF(Financials!$C$3:$AG$3,A29,Financials!$C$15:$AG$15)/1000000","v":0},3.3715464810301636,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B29,'Rev Req'!$C$14:$AF$14)/1000000","v":0},26.398537902676573,8.7872422610376812,272.50615663976146,25.839713785420884,8.6012273037798241,null,{"$f":"IF(A29>$P$4,0,IF(B29='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W28*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B29,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B29,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,26398537.902676571,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B29,'Rev Req'!$C$15:$AF$15)","v":26398537.893327657},9.3489140272140503E-3,null,180302531.3429265,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B29,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B29,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B29,'Rev Req'!$C$32:$AF$32)","v":180302531},0.3429265022277832]
[18,2039,178.21191551040673,{"$f":"IF(A30>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B30,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B30-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B30,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B30-1,Financials!$C$118:$AF$118))/1000000)","v":7.0911822181820863E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A30,Book!$C$369:$AF$369)/1000000","v":3.7406763713269049},{"$f":"IF(A30>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B30,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F29)","v":0.51073203213422858},174.0314189291274,null,176.12166721976706,3.7406763713269049,13.496379480717968,{"$f":"SUMIF(Financials!$C$3:$AG$3,A30,Financials!$C$18:$AG$18)/1000000","v":1.901267637158198},{"$f":"SUMIF(Financials!$C$3:$AG$3,A30,Financials!$C$16:$AG$16)/1000000","v":3.6026479999999999},{"$f":"SUMIF(Financials!$C$3:$AG$3,A30,Financials!$C$15:$AG$15)/1000000","v":0},3.2933668924402868,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B30,'Rev Req'!$C$14:$AF$14)/1000000","v":0},26.034338381643355,8.09023834887976,280.59639498864124,25.839713785420884,8.029758249523578,null,{"$f":"IF(A30>$P$4,0,IF(B30='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W29*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B30,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B30,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,26034338.381643355,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B30,'Rev Req'!$C$15:$AF$15)","v":26034338.344532751},3.7110604345798492E-2,null,176121667.21976706,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B30,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B30,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B30,'Rev Req'!$C$32:$AF$32)","v":176121667},0.21976706385612488]
[19,2040,174.0314189291274,{"$f":"IF(A31>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B31,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B31-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B31,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B31-1,Financials!$C$118:$AF$118))/1000000)","v":7.3039174727261069E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A31,Book!$C$369:$AF$369)/1000000","v":3.7418759629678138},{"$f":"IF(A31>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B31,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F30)","v":0.51090265662860013},169.85167948425826,null,171.94154920669283,3.7418759629678138,13.176052857258076,{"$f":"SUMIF(Financials!$C$3:$AG$3,A31,Financials!$C$18:$AG$18)/1000000","v":1.8638360387569182},{"$f":"SUMIF(Financials!$C$3:$AG$3,A31,Financials!$C$16:$AG$16)/1000000","v":3.6747010000000002},{"$f":"SUMIF(Financials!$C$3:$AG$3,A31,Financials!$C$15:$AG$15)/1000000","v":0},3.2152012556502729,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B31,'Rev Req'!$C$14:$AF$14)/1000000","v":0},25.671667114633081,7.4475064732383638,288.04390146187961,25.839713785420884,7.4962578325836606,null,{"$f":"IF(A31>$P$4,0,IF(B31='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W30*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B31,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B31,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,25671667.11463308,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B31,'Rev Req'!$C$15:$AF$15)","v":25671667.19025936},-7.5626280158758163E-2,null,171941549.20669281,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B31,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B31,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B31,'Rev Req'!$C$32:$AF$32)","v":171941550},-0.79330718517303467]
[20,2041,169.85167948425826,{"$f":"IF(A32>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B32,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B32-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B32,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B32-1,Financials!$C$118:$AF$118))/1000000)","v":7.5230348909080022E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A32,Book!$C$369:$AF$369)/1000000","v":3.7431115423314503},{"$f":"IF(A32>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B32,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F31)","v":0.51107839985762915},165.67271989097824,null,167.76219968761825,3.7431115423314503,12.855785124261873,{"$f":"SUMIF(Financials!$C$3:$AG$3,A32,Financials!$C$18:$AG$18)/1000000","v":1.8264139035168647},{"$f":"SUMIF(Financials!$C$3:$AG$3,A32,Financials!$C$16:$AG$16)/1000000","v":3.7481949999999999},{"$f":"SUMIF(Financials!$C$3:$AG$3,A32,Financials!$C$15:$AG$15)/1000000","v":0},3.1370499892255612,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B32,'Rev Req'!$C$14:$AF$14)/1000000","v":0},25.310555559335747,6.854890788355446,294.89879225023503,25.839713785420884,6.9982034011928036,null,{"$f":"IF(A32>$P$4,0,IF(B32='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W31*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B32,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B32,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,25310555.559335746,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B32,'Rev Req'!$C$15:$AF$15)","v":25310555.589115221},-2.9779475182294846E-2,null,167762199.68761826,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B32,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B32,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B32,'Rev Req'!$C$32:$AF$32)","v":167762200},-0.31238174438476563]
[21,2042,165.67271989097824,{"$f":"IF(A33>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B33,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B33-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B33,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B33-1,Financials!$C$118:$AF$118))/1000000)","v":7.7487262363612655E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A33,Book!$C$369:$AF$369)/1000000","v":3.7443841890920564},{"$f":"IF(A33>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B33,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F32)","v":0.51125941539887343},161.49456354885092,null,163.58364171991457,3.7443841890920564,12.535578048638772,{"$f":"SUMIF(Financials!$C$3:$AG$3,A33,Financials!$C$18:$AG$18)/1000000","v":1.7890015153439565},{"$f":"SUMIF(Financials!$C$3:$AG$3,A33,Financials!$C$16:$AG$16)/1000000","v":3.823159},{"$f":"SUMIF(Financials!$C$3:$AG$3,A33,Financials!$C$15:$AG$15)/1000000","v":0},3.0589135243248173,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B33,'Rev Req'!$C$14:$AF$14)/1000000","v":0},24.951036277399602,6.3085492102195371,{"$f":"R33+S32","v":301.20734146045459},25.839713785420884,6.5332399095972464,null,{"$f":"IF(A33>$P$4,0,IF(B33='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W32*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B33,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B33,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,24951036.277399603,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B33,'Rev Req'!$C$15:$AF$15)","v":24951036.332829371},-5.5429767817258835E-2,null,163583641.71991456,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B33,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B33,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B33,'Rev Req'!$C$32:$AF$32)","v":163583642},-0.28008544445037842]
[22,2043,161.49456354885092,{"$f":"IF(A34>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B34,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B34-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B34,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B34-1,Financials!$C$118:$AF$118))/1000000)","v":7.9811880909085267E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A34,Book!$C$369:$AF$369)/1000000","v":3.7456950152859956},{"$f":"IF(A34>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B34,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F33)","v":0.51144586140300241},157.31723455307102,null,159.40589905096095,3.7456950152859956,12.215433450174187,{"$f":"SUMIF(Financials!$C$3:$AG$3,A34,Financials!$C$18:$AG$18)/1000000","v":1.751599166691326},{"$f":"SUMIF(Financials!$C$3:$AG$3,A34,Financials!$C$16:$AG$16)/1000000","v":3.8996230000000001},{"$f":"SUMIF(Financials!$C$3:$AG$3,A34,Financials!$C$15:$AG$15)/1000000","v":0},2.9807923050094307,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B34,'Rev Req'!$C$14:$AF$14)/1000000","v":0},24.593142937160941,5.804929996718692,307.01227145717326,25.839713785420884,6.0991687822447584,null,{"$f":"IF(A34>$P$4,0,IF(B34='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W33*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B34,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B34,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,24593142.937160943,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B34,'Rev Req'!$C$15:$AF$15)","v":24593142.891004704},4.615623876452446E-2,null,159405899.05096096,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B34,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B34,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B34,'Rev Req'!$C$32:$AF$32)","v":159405899},5.0960958003997803E-2]
[23,2044,157.31723455307102,{"$f":"IF(A35>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B35,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B35-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B35,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B35-1,Financials!$C$118:$AF$118))/1000000)","v":8.220623781818151E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A35,Book!$C$369:$AF$369)/1000000","v":3.7470451662753894},{"$f":"IF(A35>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B35,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F34)","v":0.51163790078794769},153.14075772382586,null,155.22899613844845,3.7470451662753894,11.895353203085442,{"$f":"SUMIF(Financials!$C$3:$AG$3,A35,Financials!$C$18:$AG$18)/1000000","v":1.714207158720682},{"$f":"SUMIF(Financials!$C$3:$AG$3,A35,Financials!$C$16:$AG$16)/1000000","v":3.9776150000000001},{"$f":"SUMIF(Financials!$C$3:$AG$3,A35,Financials!$C$15:$AG$15)/1000000","v":0},2.9026867886231864,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B35,'Rev Req'!$C$14:$AF$14)/1000000","v":0},24.236907316704698,5.3407493996652766,312.35302085683855,25.839713785420884,5.6939375178405562,null,{"$f":"IF(A35>$P$4,0,IF(B35='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W34*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B35,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B35,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,24236907.316704698,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B35,'Rev Req'!$C$15:$AF$15)","v":24236907.317870911},-1.1662133038043976E-3,null,155228996.13844845,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B35,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B35,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B35,'Rev Req'!$C$32:$AF$32)","v":155228996},0.13844844698905945]
[24,2045,153.14075772382586,{"$f":"IF(A36>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B36,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B36-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B36,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B36-1,Financials!$C$118:$AF$118))/1000000)","v":8.4672424181818959E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A36,Book!$C$369:$AF$369)/1000000","v":3.7484358217920564},{"$f":"IF(A36>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B36,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F35)","v":0.51183570135004075},148.96515862486561,null,151.05295817434575,3.7484358217920564,11.575339237858287,{"$f":"SUMIF(Financials!$C$3:$AG$3,A36,Financials!$C$18:$AG$18)/1000000","v":1.6768258016504183},{"$f":"SUMIF(Financials!$C$3:$AG$3,A36,Financials!$C$16:$AG$16)/1000000","v":4.0571669999999997},{"$f":"SUMIF(Financials!$C$3:$AG$3,A36,Financials!$C$15:$AG$15)/1000000","v":0},2.8245974462404115,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B36,'Rev Req'!$C$14:$AF$14)/1000000","v":0},23.882365307541175,4.912973037339003,317.26599389417754,25.839713785420884,5.315629984113996,null,{"$f":"IF(A36>$P$4,0,IF(B36='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W35*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B36,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B36,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,23882365.307541177,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B36,'Rev Req'!$C$15:$AF$15)","v":23882365.262191609},4.5349568128585815E-2,null,151052958.17434576,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B36,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B36,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B36,'Rev Req'!$C$32:$AF$32)","v":151052958},0.17434576153755188]
[25,2046,148.96515862486561,{"$f":"IF(A37>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B37,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B37-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B37,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B37-1,Financials!$C$118:$AF$118))/1000000)","v":8.7212588909089561E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A37,Book!$C$369:$AF$369)/1000000","v":3.7498681969011471},{"$f":"IF(A37>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B37,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F36)","v":0.51203943589553802},144.79046358097804,null,146.87781110292184,3.7498681969011471,11.255393542628003,{"$f":"SUMIF(Financials!$C$3:$AG$3,A37,Financials!$C$18:$AG$18)/1000000","v":1.6394554149947942},{"$f":"SUMIF(Financials!$C$3:$AG$3,A37,Financials!$C$16:$AG$16)/1000000","v":4.1383099999999997},{"$f":"SUMIF(Financials!$C$3:$AG$3,A37,Financials!$C$15:$AG$15)/1000000","v":0},2.7465247630029834,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B37,'Rev Req'!$C$14:$AF$14)/1000000","v":0},23.529551917526931,4.5187961058397059,321.78479000001727,25.839713785420884,4.9624573574049151,null,{"$f":"IF(A37>$P$4,0,IF(B37='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W36*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B37,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B37,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,23529551.917526931,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B37,'Rev Req'!$C$15:$AF$15)","v":23529551.913102057},4.4248737394809723E-3,null,146877811.10292184,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B37,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B37,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B37,'Rev Req'!$C$32:$AF$32)","v":146877811},0.10292184352874756]
[26,2047,{"$f":"+G37","v":144.79046358097804},{"$f":"IF(A38>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B38,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B38-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B38,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B38-1,Financials!$C$118:$AF$118))/1000000)","v":8.9828967636346818E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A38,Book!$C$369:$AF$369)/1000000","v":3.7513435432056923},{"$f":"IF(A38>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B38,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F37)","v":0.51224928249894575},{"$f":"+C38+D38-E38-F38","v":140.61669972290974},null,{"$f":"IF(A38>$P$4,0,IF(H38<>0,(C38+G38)/2*H38,(C38+G38)/2))","v":142.70358165194389},{"$f":"E38","v":3.7513435432056923},{"$f":"IF(A38>$P$4,0,I38*$I$8)","v":10.935518165570111},{"$f":"SUMIF(Financials!$C$3:$AG$3,A38,Financials!$C$18:$AG$18)/1000000","v":1.6020963277932749},{"$f":"SUMIF(Financials!$C$3:$AG$3,A38,Financials!$C$16:$AG$16)/1000000","v":4.2210760000000001},{"$f":"SUMIF(Financials!$C$3:$AG$3,A38,Financials!$C$15:$AG$15)/1000000","v":0},2.6684692387037163,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B38,'Rev Req'!$C$14:$AF$14)/1000000","v":0},{"$f":"SUM(J38:P38)","v":23.178503275272796},{"$f":"Q38/(1+$J$8)^(A38-1)","v":4.1556266511900493},{"$f":"R38+S37","v":325.94041665120733},{"$f":"IF(A38>$P$4,0,+T37)","v":25.839713785420884},{"$f":"T38/(1+$J$8)^(A38-1)","v":4.6327496642275818},null,{"$f":"IF(A38>$P$4,0,IF(B38='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W37*(1-'Input Data'!$C$74)))","v":0},{"$f":"W38/(1+$J$8)^(A38-1)","v":0},{"$f":"IFERROR(T38/W38*1000,0)","v":0},0,{"$f":"+Z38*W38/1000","v":0},{"$f":"AA38/(1+$J$8)^(A38-1)","v":0},null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B38,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B38,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,{"$f":"+Q38*1000000","v":23178503.275272794},{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B38,'Rev Req'!$C$15:$AF$15)","v":23178503.283315137},{"$f":"AF38-AG38","v":-8.0423429608345032E-3},null,{"$f":"+I38*1000000","v":142703581.65194389},{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B38,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B38,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B38,'Rev Req'!$C$32:$AF$32)","v":142703582},-0.34805610775947571]
[27,2048,140.61669972290974,{"$f":"IF(A39>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B39,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B39-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B39,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B39-1,Financials!$C$118:$AF$118))/1000000)","v":9.2523844181835652E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A39,Book!$C$369:$AF$369)/1000000","v":3.7528631499708438},{"$f":"IF(A39>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B39,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F38)","v":0.51246542453118593},136.44389499258955,null,138.53029735774965,3.7528631499708438,10.615715216821712,{"$f":"SUMIF(Financials!$C$3:$AG$3,A39,Financials!$C$18:$AG$18)/1000000","v":1.5647488791224675},{"$f":"SUMIF(Financials!$C$3:$AG$3,A39,Financials!$C$16:$AG$16)/1000000","v":4.3054969999999999},{"$f":"SUMIF(Financials!$C$3:$AG$3,A39,Financials!$C$15:$AG$15)/1000000","v":0},2.5904313882551957,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B39,'Rev Req'!$C$14:$AF$14)/1000000","v":0},22.829255634170217,3.8210694470868662,329.7614860982942,25.839713785420884,4.3249478848165612,null,{"$f":"IF(A39>$P$4,0,IF(B39='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W38*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B39,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B39,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,22829255.634170216,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B39,'Rev Req'!$C$15:$AF$15)","v":22829255.70257847},-6.8408254534006119E-2,null,138530297.35774964,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B39,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B39,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B39,'Rev Req'!$C$32:$AF$32)","v":138530298},-0.64225035905838013]
[28,2049,136.44389499258955,{"$f":"IF(A40>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B40,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B40-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B40,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B40-1,Financials!$C$118:$AF$118))/1000000)","v":9.5299560181796555E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A40,Book!$C$369:$AF$369)/1000000","v":3.7544283450072076},{"$f":"IF(A40>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B40,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F39)","v":0.51268805081147839},132.27207815695266,null,134.3579865747711,3.7544283450072076,10.295986869211283,{"$f":"SUMIF(Financials!$C$3:$AG$3,A40,Financials!$C$18:$AG$18)/1000000","v":1.5274134182034196},{"$f":"SUMIF(Financials!$C$3:$AG$3,A40,Financials!$C$16:$AG$16)/1000000","v":4.3916069999999996},{"$f":"SUMIF(Financials!$C$3:$AG$3,A40,Financials!$C$15:$AG$15)/1000000","v":0},2.5124117418678664,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B40,'Rev Req'!$C$14:$AF$14)/1000000","v":0},22.481847374289774,3.5129115923614083,333.27439769065563,25.839713785420884,4.0375965813162411,null,{"$f":"IF(A40>$P$4,0,IF(B40='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W39*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B40,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B40,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,22481847.374289773,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B40,'Rev Req'!$C$15:$AF$15)","v":22481847.416622579},-4.2332805693149567E-2,null,134357986.57477111,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B40,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B40,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B40,'Rev Req'!$C$32:$AF$32)","v":134357987},-0.42522889375686646]
[29,2050,132.27207815695266,{"$f":"IF(A41>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B41,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B41-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B41,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B41-1,Financials!$C$118:$AF$118))/1000000)","v":9.815854400002956E-2},{"$f":"SUMIF(Book!$C$1:$AF$1,A41,Book!$C$369:$AF$369)/1000000","v":3.7560404958753892},{"$f":"IF(A41>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B41,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F40)","v":0.51291735586564968},128.10127884921164,null,130.18667850308213,3.7560404958753892,9.9763353603696867,{"$f":"SUMIF(Financials!$C$3:$AG$3,A41,Financials!$C$18:$AG$18)/1000000","v":1.4900903045982006},{"$f":"SUMIF(Financials!$C$3:$AG$3,A41,Financials!$C$16:$AG$16)/1000000","v":4.4794390000000002},{"$f":"SUMIF(Financials!$C$3:$AG$3,A41,Financials!$C$15:$AG$15)/1000000","v":0},2.4344108455651563,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B41,'Rev Req'!$C$14:$AF$14)/1000000","v":0},22.136316006408435,3.2291083410728292,336.50350603172848,25.839713785420884,3.7693370157564425,null,{"$f":"IF(A41>$P$4,0,IF(B41='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W40*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B41,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B41,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,22136316.006408434,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B41,'Rev Req'!$C$15:$AF$15)","v":22136315.947675999},5.873243510723114E-2,null,130186678.50308214,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B41,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B41,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B41,'Rev Req'!$C$32:$AF$32)","v":130186678},0.50308214128017426]
[30,2051,128.10127884921164,{"$f":"IF(A42>$P$4,0,(SUMIF(Financials!$C$4:$AF$4,B42,Financials!$C$113:$AF$113)-SUMIF(Financials!$C$4:$AF$4,B42-1,Financials!$C$113:$AF$113)+SUMIF(Financials!$C$4:$AF$4,B42,Financials!$C$118:$AF$118)-SUMIF(Financials!$C$4:$AF$4,B42-1,Financials!$C$118:$AF$118))/1000000)","v":0.10110330109089613},{"$f":"SUMIF(Book!$C$1:$AF$1,A42,Book!$C$369:$AF$369)/1000000","v":3.7577010112511471},{"$f":"IF(A42>$P$4,0,SUMIF(Tax!$C$2:$AF$2,B42,Tax!$C$396:$AF$396)/1000000)-SUM($F$13:F41)","v":0.51315354008113978},123.93152759897025,null,126.01640322409094,3.7577010112511471,9.6567629954653107,{"$f":"SUMIF(Financials!$C$3:$AG$3,A42,Financials!$C$18:$AG$18)/1000000","v":1.4527799086890716},{"$f":"SUMIF(Financials!$C$3:$AG$3,A42,Financials!$C$16:$AG$16)/1000000","v":4.5690280000000003},{"$f":"SUMIF(Financials!$C$3:$AG$3,A42,Financials!$C$15:$AG$15)/1000000","v":0},2.3564292618509053,{"$f":"+SUMIF('Rev Req'!$C$4:$AF$4,B42,'Rev Req'!$C$14:$AF$14)/1000000","v":0},21.792701177256436,2.9677709519198738,339.47127698364835,25.839713785420884,3.5189007252725499,null,{"$f":"IF(A42>$P$4,0,IF(B42='Input Data'!$C$17,'Input Data'!$C$72*'Input Data'!$C$73*8760*'Input Data'!$C$75,W41*(1-'Input Data'!$C$74)))","v":0},0,0,0,0,0,null,{"$f":"IF(SUMIF('Input Data'!$C$40:$M$40,B42,'Input Data'!$C$50:$M$50)=0,'Input Data'!$M$50,SUMIF('Input Data'!$C$40:$M$40,B42,'Input Data'!$C$50:$M$50))","v":0.25345000000000001},null,21792701.177256435,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B42,'Rev Req'!$C$15:$AF$15)","v":21792701.190009587},-1.275315135717392E-2,null,126016403.22409093,{"$f":"SUMIF('Rev Req'!$C$4:$AF$4,B42,'Rev Req'!$C$20:$AF$20)+SUMIF('Rev Req'!$C$4:$AF$4,B42,'Rev Req'!$C$25:$AF$25)+SUMIF('Rev Req'!$C$4:$AF$4,B42,'Rev Req'!$C$32:$AF$32)","v":126016403},0.22409093379974365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals",null,{"$f":"SUM(Q13:Q42)","v":783.08853138069378},{"$f":"SUM(R13:R42)","v":339.47127698364835},null,{"$f":"SUM(T13:T42)","v":775.19141356262594},{"$f":"SUM(U13:U42)","v":339.47127698364847},null,{"$f":"SUM(W13:W42)","v":0},{"$f":"SUM(X13:X42)","v":0},null,null,{"$f":"SUM(AA13:AA42)","v":0},{"$f":"SUM(AB13:AB42)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(U43-R43,2)=0,\"\",\"ERROR\")","v":""},null,null,null,null,null,null,{"$f":"IF(P9=\"N/A\",\"\",IF(ROUND(AB43-R43,2)=0,\"\",\"ERROR\"))","v":""}]
[]
["Check to Rev Req tab",null,"LFCR - Levelized",null,null,{"$f":"+T13*1000000","v":25839713.785420883}]
[null,null,"Rev. Req - Levelized ",null,null,{"$f":"+'Rev Req'!B17","v":24350502.342468087}]
[null,null,null,null,null,{"$f":"+F46-F47","v":1489211.4429527968}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,6.5000000000000002E-2]

{"sheet":"BILL IMPACT --->","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Residential Bill Impact","index":21,"n_rows":92,"n_cols":66,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
["Tampa Electric",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,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,null,"DO NOT USE IF PROJECT ALREADY IN STRAT PLAN FORECAST - WOULD REQUIRE INCREMENTAL IMPACT ONLY TO CALC THIS SET OF RATE IMPACTS"]
["Residential Bill - 1000 KWh"]
[]
[null,null,null,"RESIDENTIAL RATES - REGULATORY FORECAST ONLY (EXCLUDES MAKEWHOLE ON STRAT PLAN GROWTH PROJECTS)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENTIAL RATES - STRAT PLAN IMPACT"]
[null,null,null,{"$f":"+'Input Data'!C15","v":2022},{"$f":"+D5+1","v":2023},{"$f":"+E5+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"+O5+1","v":2034},{"$f":"+P5+1","v":2035},{"$f":"+Q5+1","v":2036},{"$f":"+R5+1","v":2037},{"$f":"+S5+1","v":2038},{"$f":"+T5+1","v":2039},{"$f":"+U5+1","v":2040},{"$f":"+V5+1","v":2041},{"$f":"+W5+1","v":2042},{"$f":"+X5+1","v":2043},{"$f":"+Y5+1","v":2044},{"$f":"+Z5+1","v":2045},{"$f":"+AA5+1","v":2046},{"$f":"+AB5+1","v":2047},{"$f":"+AC5+1","v":2048},{"$f":"+AD5+1","v":2049},{"$f":"+AE5+1","v":2050},{"$f":"+AF5+1","v":2051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+D5","v":2022},{"$f":"+BC5+1","v":2023},{"$f":"+BD5+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032]
[]
["USAGE -kWh",null,null,1000,{"$f":"+D7","v":1000},{"$f":"+E7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"+O7","v":1000},{"$f":"+P7","v":1000},{"$f":"+Q7","v":1000},{"$f":"+R7","v":1000},{"$f":"+S7","v":1000},{"$f":"+T7","v":1000},{"$f":"+U7","v":1000},{"$f":"+V7","v":1000},{"$f":"+W7","v":1000},{"$f":"+X7","v":1000},{"$f":"+Y7","v":1000},{"$f":"+Z7","v":1000},{"$f":"+AA7","v":1000},{"$f":"+AB7","v":1000},{"$f":"+AC7","v":1000},{"$f":"+AD7","v":1000},{"$f":"+AE7","v":1000},{"$f":"+AF7","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,{"$f":"+BC7","v":1000},{"$f":"+BD7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000]
["Usage below threshold","usage threshold:",1000,{"$f":"MIN(D$7,$C8)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["Usage above threshold",null,null,{"$f":"D7-D8","v":0},{"$f":"E7-E8","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O7-O8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC7-BC8","v":0},{"$f":"BD7-BD8","v":0},0,0,0,0,0,0,0,0,0]
[]
["Current Rate Forecast",null,null,"Per 2020 Strat Plan - Base [source: P. Rusk, Regulatory]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per 2019 Strat Plan - with Strat Plan Impact [source: P. Rusk, Regulatory]"]
["Customer Charge",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$78:$AL$78)=0,C12,SUMIF($D77:$AL$77,D$5,$D$78:$AL$78))","v":21},{"$f":"IF(SUMIF($D$77:$AL$77,E$5,$D$78:$AL$78)=0,D12,SUMIF($D77:$AL$77,E$5,$D$78:$AL$78))","v":22.9},{"$f":"IF(SUMIF($D$77:$AL$77,F$5,$D$78:$AL$78)=0,E12,SUMIF($D77:$AL$77,F$5,$D$78:$AL$78))","v":23.36},{"$f":"IF(SUMIF($D$77:$AL$77,G$5,$D$78:$AL$78)=0,F12,SUMIF($D77:$AL$77,G$5,$D$78:$AL$78))","v":23.36},{"$f":"IF(SUMIF($D$77:$AL$77,H$5,$D$78:$AL$78)=0,G12,SUMIF($D77:$AL$77,H$5,$D$78:$AL$78))","v":23.36},{"$f":"IF(SUMIF($D$77:$AL$77,I$5,$D$78:$AL$78)=0,H12,SUMIF($D77:$AL$77,I$5,$D$78:$AL$78))","v":23.36},{"$f":"IF(SUMIF($D$77:$AL$77,J$5,$D$78:$AL$78)=0,I12,SUMIF($D77:$AL$77,J$5,$D$78:$AL$78))","v":23.36},{"$f":"IF(SUMIF($D$77:$AL$77,K$5,$D$78:$AL$78)=0,J12,SUMIF($D77:$AL$77,K$5,$D$78:$AL$78))","v":23.36},{"$f":"IF(SUMIF($D$77:$AL$77,L$5,$D$78:$AL$78)=0,K12,SUMIF($D77:$AL$77,L$5,$D$78:$AL$78))","v":16.62},{"$f":"IF(SUMIF($D$77:$AL$77,M$5,$D$78:$AL$78)=0,L12,SUMIF($D77:$AL$77,M$5,$D$78:$AL$78))","v":16.62},{"$f":"IF(SUMIF($D$77:$AL$77,N$5,$D$78:$AL$78)=0,M12,SUMIF($D77:$AL$77,N$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,O$5,$D$78:$AL$78)=0,N12,SUMIF($D77:$AL$77,O$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,P$5,$D$78:$AL$78)=0,O12,SUMIF($D77:$AL$77,P$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,Q$5,$D$78:$AL$78)=0,P12,SUMIF($D77:$AL$77,Q$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,R$5,$D$78:$AL$78)=0,Q12,SUMIF($D77:$AL$77,R$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,S$5,$D$78:$AL$78)=0,R12,SUMIF($D77:$AL$77,S$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,T$5,$D$78:$AL$78)=0,S12,SUMIF($D77:$AL$77,T$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,U$5,$D$78:$AL$78)=0,T12,SUMIF($D77:$AL$77,U$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,V$5,$D$78:$AL$78)=0,U12,SUMIF($D77:$AL$77,V$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,W$5,$D$78:$AL$78)=0,V12,SUMIF($D77:$AL$77,W$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,X$5,$D$78:$AL$78)=0,W12,SUMIF($D77:$AL$77,X$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,Y$5,$D$78:$AL$78)=0,X12,SUMIF($D77:$AL$77,Y$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,Z$5,$D$78:$AL$78)=0,Y12,SUMIF($D77:$AL$77,Z$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,AA$5,$D$78:$AL$78)=0,Z12,SUMIF($D77:$AL$77,AA$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,AB$5,$D$78:$AL$78)=0,AA12,SUMIF($D77:$AL$77,AB$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,AC$5,$D$78:$AL$78)=0,AB12,SUMIF($D77:$AL$77,AC$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,AD$5,$D$78:$AL$78)=0,AC12,SUMIF($D77:$AL$77,AD$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,AE$5,$D$78:$AL$78)=0,AD12,SUMIF($D77:$AL$77,AE$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,AF$5,$D$78:$AL$78)=0,AE12,SUMIF($D77:$AL$77,AF$5,$D$78:$AL$78))","v":15.12},{"$f":"IF(SUMIF($D$77:$AL$77,AG$5,$D$78:$AL$78)=0,AF12,SUMIF($D77:$AL$77,AG$5,$D$78:$AL$78))","v":15.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$78:$BN$78)=0,BB12,SUMIF($BC$77:$BN$77,BC$5,$BC$78:$BN$78))","v":0},0,0,0,0,0,0,0,0,0,0]
["Base Energy Charge < 1000",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$79:$AL$79)=0,C13,SUMIF($D$77:$AL$77,D$5,$D$79:$AL$79))","v":5.7689999999999998E-2},6.2920000000000004E-2,6.4159999999999995E-2,6.4159999999999995E-2,6.4159999999999995E-2,6.4159999999999995E-2,6.4159999999999995E-2,6.4159999999999995E-2,5.1999999999999998E-2,5.1999999999999998E-2,4.7149999999999997E-2,4.7150000000000004E-2,4.7150000000000004E-2,6.2310040785102834E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$79:$BN$79)=0,BB13,SUMIF($BC$77:$BN$77,BC$5,$BC$79:$BN$79))","v":0},0,0,0,0,0,0,0,0,0,0]
["Base Energy Charge > 1000",null,null,{"$f":"+D13+0.01","v":6.769E-2},{"$f":"+E13+0.01","v":7.2919999999999999E-2},7.415999999999999E-2,7.415999999999999E-2,7.415999999999999E-2,7.415999999999999E-2,7.415999999999999E-2,7.415999999999999E-2,6.2E-2,6.2E-2,5.7149999999999999E-2,{"$f":"+O13+0.01","v":5.7150000000000006E-2},5.7150000000000006E-2,7.2310040785102836E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,7.7785263785783182E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC13+0.01","v":0.01},{"$f":"+BD13+0.01","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["SoBRA",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$80:$AL$80)=0,C15,SUMIF($D$77:$AL$77,D$5,$D$80:$AL$80))","v":0},0,0,0,0,0,0,0,0,1.8099999999999991E-3,4.2599999999999999E-3,5.6600000000000001E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$80:$BN$80)=0,BB15,SUMIF($BC$77:$BN$77,BC$5,$BC$80:$BN$80))","v":0},0,0,0,0,0,0,0,0,0,0]
["Fuel Cost Recovery < 1000",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$81:$AL$81)=0,C16,SUMIF($D$77:$AL$77,D$5,$D$81:$AL$81))","v":4.6509999999999996E-2},3.1170000000000003E-2,2.9000000000000001E-2,2.7949999999999999E-2,2.7989999999999998E-2,2.8199999999999999E-2,2.8199999999999999E-2,2.8199999999999999E-2,2.6420000000000003E-2,2.818E-2,2.913E-2,2.7948783505154635E-2,2.9150020618556698E-2,2.8609463917525772E-2,2.8068907216494843E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$81:$BN$81)=0,BB16,SUMIF($BC$77:$BN$77,BC$5,$BC$81:$BN$81))","v":0},0,0,0,0,0,0,0,0,0,0]
["Fuel Cost Recovery > 1000",null,null,{"$f":"+D16+0.01","v":5.6509999999999998E-2},{"$f":"+E16+0.01","v":4.1170000000000005E-2},3.9E-2,3.7949999999999998E-2,3.7989999999999996E-2,3.8199999999999998E-2,3.8199999999999998E-2,3.8199999999999998E-2,3.6420000000000001E-2,3.8179999999999999E-2,3.9129999999999998E-2,{"$f":"+O16+0.01","v":3.7948783505154633E-2},3.91500206185567E-2,3.8609463917525774E-2,3.8068907216494842E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,3.9270144329896901E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC16+0.01","v":0.01},{"$f":"+BD16+0.01","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["Capacity Cost Recovery",null,null,{"$f":"SUMIF($D$77:$AG$77,D$5,$D$82:$AG$82)","v":5.3E-3},3.1E-4,3.1E-4,3.1E-4,3.1E-4,3.1E-4,3.1E-4,0,8.8000000000000003E-4,6.6E-4,-1E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($BC$77:$BN$77,BC$5,$BC$82:$BN$82)","v":0},0,0,0,0,0,0,0,0,0,0]
["Environmental Cost Recovery",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$83:$AL$83)=0,C19,SUMIF($D$77:$AL$77,D$5,$D$83:$AL$83))","v":1.3799999999999999E-3},1.41E-3,1.41E-3,1.41E-3,1.41E-3,1.41E-3,1.41E-3,1.41E-3,3.8899999999999998E-3,3.4299999999999999E-3,2.2200000000000002E-3,2.7765315164460218E-3,2.7148833680285546E-3,2.5477959566451648E-3,2.5071754792030483E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$83:$BN$83)=0,BB19,SUMIF($BC$77:$BN$77,BC$5,$BC$83:$BN$83))","v":0},0,0,0,0,0,0,0,0,0,0]
["Energy Conservation",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$84:$AL$84)=0,C20,SUMIF($D$77:$AL$77,D$5,$D$84:$AL$84))","v":2.3599999999999997E-3},3.5099999999999997E-3,3.46E-3,3.2599999999999999E-3,3.3799999999999998E-3,3.47E-3,3.47E-3,3.47E-3,2.2499999999999998E-3,2.4599999999999999E-3,3.2100000000000002E-3,2.3960954915030253E-3,2.3964476368096514E-3,2.1631119541899312E-3,2.1643502749883648E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$84:$BN$84)=0,BB20,SUMIF($BC$77:$BN$77,BC$5,$BC$84:$BN$84))","v":0},0,0,0,0,0,0,0,0,0,0]
["Storm Protection Cost Recovery",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$85:$AL$85)=0,C21,SUMIF($D$77:$AL$77,D$5,$D$85:$AL$85))","v":3.29E-3},3.8900000000000002E-3,4.4900000000000001E-3,5.0899999999999999E-3,5.6900000000000006E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3,6.2900000000000005E-3]
["Clean Energy Transition Mechanism",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$86:$AL$86)=0,C22,SUMIF($D$77:$AL$77,D$5,$D$86:$AL$86))","v":4.4099999999999999E-3},4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3]
["Gross Receipts Tax",null,null,{"$f":"IF(SUMIF($D$77:$AL$77,D$5,$D$87:$AL$87)=0,C23,SUMIF($D$77:$AL$77,D$5,$D$87:$AL$87))","v":2.5641000000000001E-2},2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$87:$BN$87)=0,BB23,SUMIF($BC$77:$BN$77,BC$5,$BC$87:$BN$87))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Estimated Rates - Base Forecast"]
["Customer Charge",null,null,{"$f":"+D12","v":21},22.9,23.36,23.36,23.36,23.36,23.36,23.36,16.62,16.62,15.12,{"$f":"+O12","v":15.12},15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC12","v":0},0,0,0,0,0,0,0,0,0,0]
["Base Energy Charge ",null,null,{"$f":"ROUND(+D13*D7,2)","v":57.69},{"$f":"ROUND(+E13*E7,2)","v":62.92},64.16,64.16,64.16,64.16,64.16,64.16,52,52,47.15,{"$f":"ROUND(+O13*O7,2)","v":47.15},47.15,62.31,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC13*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["SoBRA",null,null,{"$f":"ROUND(+D15*D7,2)","v":0},0,0,0,0,0,0,0,0,1.81,4.26,{"$f":"ROUND(+O15*O7,2)","v":5.66},6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC15*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Fuel Cost Recovery ",null,null,{"$f":"ROUND(+D16*D7,2)","v":46.51},{"$f":"ROUND(+E16*E7,2)","v":31.17},29,27.95,27.99,28.2,28.2,28.2,26.42,28.18,29.13,{"$f":"ROUND(+O16*O7,2)","v":27.95},29.15,28.61,28.07,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC16*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Capacity Cost Recovery ",null,null,{"$f":"ROUND(+D18*D7,2)","v":5.3},0.31,0.31,0.31,0.31,0.31,0.31,0,0.88,0.66,-0.1,{"$f":"ROUND(+O18*O7,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC18*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Environmental Cost Recovery",null,null,{"$f":"ROUND(+D19*D7,2)","v":1.38},1.41,1.41,1.41,1.41,1.41,1.41,1.41,3.89,3.43,2.2200000000000002,{"$f":"ROUND(+O19*O7,2)","v":2.78},2.71,2.5499999999999998,2.5099999999999998,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC19*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Energy Conservation",null,null,{"$f":"ROUND(+D20*D7,2)","v":2.36},3.51,3.46,3.26,3.38,3.47,3.47,3.47,{"$f":"ROUND(+L20*L7,2)","v":2.25},2.46,3.21,2.4,2.4,2.16,2.16,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC20*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Storm Protection Cost Recovery",null,null,{"$f":"ROUND(+D21*D7,2)","v":3.29},3.89,4.49,5.09,5.69,6.29,6.29,{"$f":"ROUND(+K21*K7,2)","v":6.29},{"$f":"ROUND(+L21*L7,2)","v":6.29},6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29]
["Clean Energy Transition Mechanism",null,null,{"$f":"ROUND(+D22*D7,2)","v":4.41},4.41,4.41,4.41,4.41,4.41,4.41,{"$f":"ROUND(+K22*K7,2)","v":4.41},{"$f":"ROUND(+L22*L7,2)","v":4.41},4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41]
["Gross Receipts Tax",null,null,{"$f":"ROUND(SUM(D26:D34)*D23,2)","v":3.64},{"$f":"ROUND(SUM(E26:E34)*E23,2)","v":3.35},3.35,3.33,3.35,3.37,3.37,3.37,2.89,2.97,2.86,2.87,2.91,3.27,3.4,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,3.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(BC26:BC32)*BC23,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Total",null,null,{"$f":"SUM(D26:D35)","v":145.57999999999998},133.87,133.94999999999999,133.28000000000003,134.05999999999997,134.98000000000002,134.98000000000002,134.67000000000002,115.65,118.83000000000001,114.55,114.63000000000001,116.29999999999998,130.88,135.91000000000003,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,136.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC26:BC35)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Estimated Rates with Project"]
["Customer Charge",null,null,{"$f":"+D12","v":21},22.9,23.36,23.36,23.36,23.36,23.36,23.36,16.62,16.62,15.12,{"$f":"+O12","v":15.12},15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,15.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC12","v":0},0,0,0,0,0,0,0,0,0,0]
["Base Energy Charge ",null,null,{"$f":"ROUND(+(D13*D$8)+(D14*D$9),2)","v":57.69},62.92,64.16,64.16,64.16,64.16,64.16,64.16,52,52,47.15,{"$f":"ROUND(+(O13*O$8)+(O14*O$9),2)","v":47.15},47.15,62.31,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,67.790000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+(BC13*BC$8)+(BC14*BC$9),2)","v":0},0,0,0,0,0,0,0,0,0,0]
["SoBRA",null,null,{"$f":"ROUND(+D15*D8,2)","v":0},0,0,0,0,0,0,0,0,1.81,4.26,{"$f":"ROUND(+O15*O8,2)","v":5.66},6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,6.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC15*BC8,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Base Revenue Makewhole",null,null,{"$f":"ROUND(D67,2)","v":0},{"$f":"ROUND(E67,2)","v":0},0,1.31,1.71,1.67,1.67,1.67,1.55,1.55,1.55,1.55,1.55,1.22,1.22,1.22,1.22,1.22,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.06,1.06,1.06,1.06,1.06,1.06,1.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BC5>'Input Data'!C58,ROUND(+(BC39+BC40)*(BC67),2),ROUND(+(BC39+BC40)*(BC67),2))","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(+(BD39+BD40)*(BD67),2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel Cost Recovery ",null,null,{"$f":"ROUND(+(D16*D$8)+(D17*D$9),2)","v":46.51},31.17,29,27.95,27.99,28.2,28.2,28.2,26.42,28.18,29.13,{"$f":"ROUND(+(O16*O$8)+(O17*O$9),2)","v":27.95},29.15,28.61,28.07,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,29.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+(BC16*BC$8)+(BC17*BC$9),2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Fuel Cost Recovery - Adjustment",null,null,{"$f":"+D73","v":0},{"$f":"+E73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+O73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC73","v":0},{"$f":"+BD73","v":0},0,0,0,0,0,0,0,0,0]
["Capacity Cost Recovery ",null,null,{"$f":"ROUND(+D18*D7,2)","v":5.3},0.31,0.31,0.31,0.31,0.31,0.31,0,0.88,0.66,-0.1,{"$f":"ROUND(+O18*O7,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC18*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Capacity Cost Recovery - Adjustment"]
["Environmental Cost Recovery",null,null,{"$f":"ROUND(+D19*D7,2)","v":1.38},1.41,1.41,1.41,1.41,1.41,1.41,1.41,3.89,3.43,2.2200000000000002,{"$f":"ROUND(+O19*O7,2)","v":2.78},2.71,2.5499999999999998,2.5099999999999998,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,2.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC19*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Environmental Cost Recovery - Adjustment"]
["Energy Conservation",null,null,{"$f":"ROUND(+D20*D7,2)","v":2.36},3.51,3.46,3.26,3.38,3.47,3.47,3.47,2.25,2.46,3.21,{"$f":"ROUND(+O20*O7,2)","v":2.4},2.4,2.16,2.16,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC20*BC7,2)","v":0},0,0,0,0,0,0,0,0,0,0]
["Energy Conservation - Adjustment"]
["Storm Protection Cost Recovery",null,null,{"$f":"ROUND(+D21*D7,2)","v":3.29},{"$f":"ROUND(+E21*E7,2)","v":3.89},4.49,5.09,5.69,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29,6.29]
["Clean Energy Transition Mechanism",null,null,{"$f":"ROUND(+D22*D7,2)","v":4.41},{"$f":"ROUND(+E22*E7,2)","v":4.41},4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41,4.41]
["Gross Receipts Tax",null,null,{"$f":"ROUND(SUM(D39:D52)*D23,2)","v":3.64},{"$f":"ROUND(SUM(E39:E52)*E23,2)","v":3.35},3.35,3.37,3.4,3.42,3.42,3.41,2.93,3.01,2.9,2.91,2.95,3.3,3.43,3.45,3.45,3.45,3.44,3.44,3.44,3.44,3.44,3.44,3.44,3.44,3.44,3.44,3.44,3.44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(BC39:BC49)*BC23,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Total",null,null,{"$f":"SUM(D39:D53)","v":145.57999999999998},133.87,133.94999999999999,134.63000000000002,135.82,136.69999999999999,136.69999999999999,136.38,117.24000000000001,120.42,116.14,116.22,117.89,132.13000000000002,137.16000000000003,137.88,137.88,137.88,137.79,137.79,137.79,137.79,137.79,137.71,137.71,137.71,137.71,137.71,137.71,137.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC39:BC53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Comparison to Regulatory Forecast - Increase (Decrease)"]
["Dollars",null,null,{"$f":"+D54-D36","v":0},0,0,1.3499999999999943,1.7600000000000193,1.7199999999999704,1.7199999999999704,1.7099999999999795,1.5900000000000034,1.5899999999999892,1.5900000000000034,1.5899999999999892,1.5900000000000176,1.2500000000000284,1.25,1.25,1.25,1.25,1.1599999999999966,1.1599999999999966,1.1599999999999966,1.1599999999999966,1.1599999999999966,1.0800000000000125,1.0800000000000125,1.0800000000000125,1.0800000000000125,1.0800000000000125,1.0800000000000125,1.0800000000000125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC54-BC36","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Percentage",null,null,{"$f":"+D54/D36-1","v":0},0,0,1.0129051620648255E-2,1.3128449947784615E-2,1.2742628537560918E-2,1.2742628537560918E-2,1.2697705502338952E-2,1.3748378728923427E-2,1.3380459479929163E-2,1.3880401571366274E-2,1.3870714472651091E-2,1.3671539122958043E-2,9.5507334963327306E-3,9.1972628945626855E-3,9.1487960184439832E-3,9.1487960184439832E-3,9.1487960184439832E-3,8.4900827051159755E-3,8.4900827051159755E-3,8.4900827051159755E-3,8.4900827051159755E-3,8.4900827051159755E-3,7.9045597599356476E-3,7.9045597599356476E-3,7.9045597599356476E-3,7.9045597599356476E-3,7.9045597599356476E-3,7.9045597599356476E-3,7.9045597599356476E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC54/BC36-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["$ Impact net of Plaza O&M savings",null,null,0,0,0,1.2299999999999898,1.6299999999999955,1.589999999999975,1.589999999999975,1.589999999999975,1.460000000000008]
["% Impact net of Plaza O&M savings",null,null,0,0,0,9.2286914765906669E-3,1.2158734894823109E-2,1.1779522892280125E-2,1.1779522892280125E-2,1.1806638449543216E-2,1.262429744920035E-2]
[]
["Calculation of Rate Impact from Project Revenue Requirement (000's)"]
["Base Revenue Increase $ - Makewhole",null,null,{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,D$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,D$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:C63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,E$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,E$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:D63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,F$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,F$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:E63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,G$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,G$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:F63))","v":29676.195567923136},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,H$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,H$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:G63))","v":9088.3856640620761},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,I$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,I$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:H63))","v":-957.05536238795321},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,J$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,J$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:I63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,K$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,K$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:J63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,L$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,L$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:K63))","v":-2638.4227775311956},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,M$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,M$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:L63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,N$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,N$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:M63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,O$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,O$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:N63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,P$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,P$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:O63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,Q$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,Q$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:P63))","v":-7662.712133308527},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,R$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,R$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:Q63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,S$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,S$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:R63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,T$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,T$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:S63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,U$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,U$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:T63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,V$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,V$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:U63))","v":-1834.7237684981774},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,W$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,W$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:V63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,X$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,X$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:W63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,Y$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,Y$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:X63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,Z$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,Z$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:Y63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,AA$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,AA$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:Z63))","v":-1789.3019280677509},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,AB$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,AB$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:AA63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,AC$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,AC$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:AB63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,AD$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,AD$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:AC63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,AE$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,AE$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:AD63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,AF$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,AF$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:AE63))","v":0},{"$f":"IF(SUMIF('Rev Req'!$C$4:$AA$4,AG$5,'Rev Req'!$C$48:$AA$48)=0,0,SUMIF('Rev Req'!$C$4:$AA$4,AG$5,'Rev Req'!$C$51:$AA$51)/1000-SUM($C$63:AF63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+D63","v":0},0,0,29676.195567923136,9088.3856640620761,-957.05536238795321,0,0,-2638.4227775311956,0,0]
["Makewhole related to Residential Customers",{"$f":"60%*0.74","v":0.44400000000000001},null,{"$f":"+D63*$B$64","v":0},{"$f":"+E63*$B$64","v":0},0,13176.230832157873,4035.2432348435618,-424.93258090025125,0,0,-1171.4597132238509,0,0,0,0,-3402.244187188986,0,0,0,0,-814.61735321319077,0,0,0,0,-794.45005606208144,0,0,0,0,0,0]
["Residential KWh",null,null,{"$f":"IF(SUMIF($D$77:$AG$77,D$5,$D$90:$AG$90)=0,C65,SUMIF($D$77:$AG$77,D$5,$D$90:$AG$90))","v":0},9853.328517689999,9971.2555134100003,10061.840233360001,10149.104777900002,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,10235.1966827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($BC$77:$BN$77,BC$5,$BC$90:$BN$90)=0,BB65,SUMIF($BC$77:$BN$77,BC$5,$BC$90:$BN$90))","v":0},0,0,0,0,0,0,0,0,0,0]
["Residential Rate Increase",null,null,{"$f":"IFERROR(D64/D65,0)","v":0},{"$f":"IFERROR(E64/E65,0)","v":0},0,1.3095249503636641,0.39759597749255993,-4.1516796801618072E-2,0,0,-0.1144540500334406,0,0,0,0,-0.33240633205804593,0,0,0,0,-7.9589809406407835E-2,0,0,0,0,-7.7619422536832877E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC63/BC65","v":{"$error":"#DIV/0!"}},{"$f":"+BD63/BD65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Cumul Residential Rate Increase",null,null,{"$f":"SUM($D66:D66)","v":0},{"$f":"SUM($D66:E66)","v":0},{"$f":"SUM($D66:F66)","v":0},{"$f":"SUM($D66:G66)","v":1.3095249503636641},{"$f":"SUM($D66:H66)","v":1.707120927856224},{"$f":"SUM($D66:I66)","v":1.6656041310546059},{"$f":"SUM($D66:J66)","v":1.6656041310546059},{"$f":"SUM($D66:K66)","v":1.6656041310546059},{"$f":"SUM($D66:L66)","v":1.5511500810211654},{"$f":"SUM($D66:M66)","v":1.5511500810211654},{"$f":"SUM($D66:N66)","v":1.5511500810211654},{"$f":"SUM($D66:O66)","v":1.5511500810211654},{"$f":"SUM($D66:P66)","v":1.5511500810211654},{"$f":"SUM($D66:Q66)","v":1.2187437489631194},{"$f":"SUM($D66:R66)","v":1.2187437489631194},{"$f":"SUM($D66:S66)","v":1.2187437489631194},{"$f":"SUM($D66:T66)","v":1.2187437489631194},{"$f":"SUM($D66:U66)","v":1.2187437489631194},{"$f":"SUM($D66:V66)","v":1.1391539395567116},{"$f":"SUM($D66:W66)","v":1.1391539395567116},{"$f":"SUM($D66:X66)","v":1.1391539395567116},{"$f":"SUM($D66:Y66)","v":1.1391539395567116},{"$f":"SUM($D66:Z66)","v":1.1391539395567116},{"$f":"SUM($D66:AA66)","v":1.0615345170198787},{"$f":"SUM($D66:AB66)","v":1.0615345170198787},{"$f":"SUM($D66:AC66)","v":1.0615345170198787},{"$f":"SUM($D66:AD66)","v":1.0615345170198787},{"$f":"SUM($D66:AE66)","v":1.0615345170198787},{"$f":"SUM($D66:AF66)","v":1.0615345170198787},{"$f":"SUM($D66:AG66)","v":1.0615345170198787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BC66:BC66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BD66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BE66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BF66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BG66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BH66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BI66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BJ66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BK66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BL66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BC66:BM66)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Fuel Adjustment from Project"]
["Fuel Delta",null,null,{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!D5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!E5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!F5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!G5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!H5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!I5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!J5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!K5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!L5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!M5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!N5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!O5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!P5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!Q5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!R5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!S5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!T5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!U5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!V5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!W5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!X5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!Y5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!Z5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!AA5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!AB5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!AC5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!AD5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!AE5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!AF5,Financials!$C$15:$AA$15)/1000","v":0},{"$f":"SUMIF(Financials!$C$4:$AA$4,'Residential Bill Impact'!AG5,Financials!$C$15:$AA$15)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+D71","v":0},0,0,0,0,0,0,0,0,0,0]
["RNEL per Strat Plan",null,null,{"$f":"IF(SUMIF($D$77:$AG$77,D$5,$D$92:$AG$92)=0,C72,SUMIF($D$77:$AG$77,D$5,$D$92:$AG$92))","v":20756.95},20914.14,21101.48,21263.040000000001,21376.44,21525,21674.592448508731,21674.592448508731,19114.079000000002,20499.645519000002,20353.22,20450.939999999999,20659.330000000002,20756.95,20914.14,21101.48,21263.040000000001,21376.44,21525,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,21674.592448508731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20756.95,20914.14,21101.48,21263.040000000001,21376.44,21525,21674.592448508731,21674.592448508731,19114.079000000002,20499.645519000002,20353.22]
["Rate Impact",null,null,{"$f":"ROUND(+D71/D72,2)","v":0},{"$f":"ROUND(+E71/E72,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(+O71/O72,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(+BC71/BC72,2)","v":0},{"$f":"ROUND(+BD71/BD72,2)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Per 2020 Strat Plan - Base Only [source: P. Rusk, Regulatory]",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per 2018 Strat Plan - Base with Change Impacts [source: P. Rusk, Regulatory]"]
[null,null,null,2017,2018,{"$f":"+E77+1","v":2019},{"$f":"+F77+1","v":2020},2021,2022,2023,2024,2025,2026,2027,{"$f":"+N77+1","v":2028},{"$f":"+O77+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"+AG77+1","v":2047},2048,2049,2050,2051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,2018,{"$f":"+BD77+1","v":2019},{"$f":"+BE77+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028]
["Current Customer Charge",null,null,16.62,16.62,15.12,15.05,15.05,21,22.9,23.36,23.36,23.36,23.36,{"$f":"+N78","v":23.36},null,{"$f":"+D78","v":16.62},16.62,15.12,15.12,15.12,15.12,15.12,15.12,{"$f":"+X78","v":15.12},15.12,15.12,15.12,"<-- updated 7/20"]
["Current Residential Energy Charge 1,000 kWh",null,null,5.1999999999999998E-2,5.1999999999999998E-2,4.7149999999999997E-2,4.845E-2,{"$f":"52.25/1000","v":5.2249999999999998E-2},5.7689999999999998E-2,6.2920000000000004E-2,6.4159999999999995E-2,6.4159999999999995E-2,6.4159999999999995E-2,6.4159999999999995E-2,6.4159999999999995E-2,null,5.1999999999999998E-2,5.1999999999999998E-2,4.7149999999999997E-2,4.7150000000000004E-2,4.7150000000000004E-2,6.2310040785102834E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,6.7785263785783187E-2,"<-- updated 7/20"]
["SoBRA",null,null,null,1.8099999999999991E-3,4.2599999999999999E-3,4.2599999999999999E-3,5.6600000000000001E-3,null,null,null,null,null,null,null,null,0,1.8099999999999991E-3,4.2599999999999999E-3,5.6600000000000001E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,6.1599999999999997E-3,"<-- updated 7/20"]
["Fuel Charge 1,000 kWh",null,null,2.6420000000000003E-2,2.818E-2,2.913E-2,2.7019999999999999E-2,{"$f":"28.56/1000","v":2.8559999999999999E-2},4.6509999999999996E-2,3.1170000000000003E-2,2.9000000000000001E-2,2.7949999999999999E-2,2.7989999999999998E-2,2.8199999999999999E-2,2.8199999999999999E-2,null,2.6420000000000003E-2,2.818E-2,2.913E-2,2.7948783505154635E-2,2.9150020618556698E-2,2.8609463917525772E-2,2.8068907216494843E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,2.9270144329896903E-2,"<-- updated 7/20"]
["Capacity Charge",null,null,8.8000000000000003E-4,6.6E-4,-1E-4,1E-4,{"$f":"0.02/1000","v":2.0000000000000002E-5},5.3E-3,3.1E-4,3.1E-4,3.1E-4,3.1E-4,3.1E-4,3.1E-4,null,8.8000000000000003E-4,6.6E-4,-1E-4,0,0,0,0,0,{"$f":"+X82","v":0},0,0,0,"<-- updated 7/20"]
["Environmental Charge",null,null,3.8899999999999998E-3,3.4299999999999999E-3,2.2200000000000002E-3,2.4399999999999999E-3,{"$f":"2.69/1000","v":2.6900000000000001E-3},1.3799999999999999E-3,1.41E-3,1.41E-3,1.41E-3,1.41E-3,1.41E-3,1.41E-3,null,3.8899999999999998E-3,3.4299999999999999E-3,2.2200000000000002E-3,2.7765315164460218E-3,2.7148833680285546E-3,2.5477959566451648E-3,2.5071754792030483E-3,2.4232287946178007E-3,{"$f":"+X83","v":2.4232287946178007E-3},2.4232287946178007E-3,2.4232287946178007E-3,2.4232287946178007E-3,"<-- updated 7/20"]
["Energy Conservation Charge",null,null,2.2499999999999998E-3,2.4599999999999999E-3,3.2100000000000002E-3,2.32E-3,{"$f":"1.66/1000","v":1.66E-3},2.3599999999999997E-3,3.5099999999999997E-3,3.46E-3,3.2599999999999999E-3,3.3799999999999998E-3,3.47E-3,3.47E-3,null,2.2499999999999998E-3,2.4599999999999999E-3,3.2100000000000002E-3,2.3960954915030253E-3,2.3964476368096514E-3,2.1631119541899312E-3,2.1643502749883648E-3,1.7528042498411167E-3,{"$f":"+X84","v":1.7528042498411167E-3},1.7528042498411167E-3,1.7528042498411167E-3,1.7528042498411167E-3,"<-- updated 7/20"]
["Storm Protection Cost Recovery",null,null,null,null,null,null,{"$f":"2.39/1000","v":2.3900000000000002E-3},3.29E-3,3.8900000000000002E-3,4.4900000000000001E-3,5.0899999999999999E-3,5.6900000000000006E-3,6.2900000000000005E-3,6.2900000000000005E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"<-- updated 7/20"]
["Clean Energy Transition Mechanism",null,null,null,null,null,null,null,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,{"$f":"O86","v":4.4099999999999999E-3},4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,4.4099999999999999E-3,"<-- updated 7/20"]
["Gross Receipts Tax",null,null,2.564E-2,2.564E-2,2.564E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,null,2.564E-2,2.564E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,2.5641000000000001E-2,{"$f":"+X87","v":2.5641000000000001E-2},{"$f":"+Y87","v":2.5641000000000001E-2},2.5641000000000001E-2,2.5641000000000001E-2,"<-- updated 7/20"]
["Total Bill"]
[]
["Residential KWh",null,null,null,null,null,null,null,0,9853.328517689999,9971.2555134100003,10061.840233360001,10149.104777900002,10235.1966827,{"$f":"+N90","v":10235.1966827},null,null,null,null,null,null,null,null,null,null,null,null,null,"<-- LTF Customer Bill Tab Row 84"]
[]
["RNEL Per LTF (Fuel Cost Row 135)",null,null,19114.079000000002,20499.645519000002,20353.22,20450.939999999999,20659.330000000002,20756.95,20914.14,21101.48,21263.040000000001,21376.44,21525,{"$f":"+N92*(N92/M92)","v":21674.592448508731},null,{"$f":"+D92","v":19114.079000000002},20499.645519000002,20353.22,20450.939999999999,20659.330000000002,20756.95,20914.14,21101.48,21263.040000000001,21376.44,21525,21674.592448508731,"<-- LTF Fuel tab row 135"]