{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Cover","Navigator","Style Guide","Model Parameters","Depreciating Existing Capex","Timing","Error Checks"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":30,"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":"Cover","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[16,2,16,9],[17,2,17,9],[20,6,20,8],[21,6,21,8]]}
[]
[]
["Navigator"]
[]
[null,null,{"$f":"Client_Name","v":"SumProduct Pty Limited"}]
[null,null,{"$f":"Model_Name","v":"SP Depreciating Existing Capex Example.xlsm"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Developer:  Liam Bastick"]
[]
[null,null,"General Cover Notes:"]
[null,null,"Simple example demonstrating how to depreciate existing aggregated capital expenditure."]
[]
[]
[]
[null,null,"Any queries, please e-mail:",null,null,null,"liam.bastick@sumproduct.com"]
[null,null,"Website:",null,null,null,"www.sumproduct.com"]

{"sheet":"Navigator","index":1,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Navigator"]
[{"$f":"Model_Name","v":"SP Depreciating Existing Capex Example.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,{"$f":"Overall_Error_Check","v":0}]
[]
[]
[null,1,"Table of Contents"]
[]
[null,null,null,null,null,"Cover"]
[null,null,null,null,null,"Style Guide"]
[null,null,null,null,null,"Model Parameters"]
[null,null,null,null,null,"Depreciating Existing Capex"]
[null,null,null,null,null,"Timing"]
[null,null,null,null,null,"Error Checks"]

{"sheet":"Style Guide","index":2,"n_rows":74,"n_cols":11,"rows_kept":74,"cut":false,"hidden":false,"merged":[[16,2,16,6],[2,0,2,4],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[34,2,34,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[46,2,46,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[61,2,61,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[57,2,57,6],[59,2,59,6],[60,2,60,6],[73,2,73,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[80,2,80,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Style Guide"}]
[{"$f":"Model_Name","v":"SP Depreciating Existing Capex Example.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Formatting of Headers / Dividers"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Sheet Title",null,null,null,null,null,{"$f":"C10","v":"Sheet Title"},null,"Sheet Title"]
[null,null,"Model Name",null,null,null,null,null,{"$f":"C11","v":"Model Name"},null,"Model Name"]
[]
[null,null,"Header 1",null,null,null,null,null,{"$f":"C13","v":"Header 1"},null,"Header 1"]
[null,null,"Header 2",null,null,null,null,null,{"$f":"C14","v":"Header 2"},null,"Header 2"]
[null,null,"Header 3",null,null,null,null,null,{"$f":"C15","v":"Header 3"},null,"Header 3"]
[null,null,"Header 4",null,null,null,null,null,{"$f":"C16","v":"Header 4"},null,"Header 4"]
[]
[null,null,"Notes",null,null,null,null,null,{"$f":"C18","v":"Notes"},null,"Notes"]
[]
[null,null,"Table Heading",null,null,null,null,null,{"$f":"C20","v":"Table Heading"},null,"Table Heading"]
[]
[]
[null,{"$f":"MAX($B$5:$B22)+1","v":2},"Individual Cell Styles"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Assumption",null,null,null,null,null,"Assumption",null,{"$f":"C27","v":"Assumption"}]
[]
[null,null,"Constraint",null,null,null,null,null,{"$f":"C29","v":"Constraint"},null,{"$f":"C29","v":"Constraint"}]
[]
[null,null,"Empty",null,null,null,null,null,null,null,{"$f":"C31","v":"Empty"}]
[]
[null,null,"Error Check",null,null,null,null,null,0,null,{"$f":"C33","v":"Error Check"}]
[]
[null,null,"Hyperlink",null,null,null,null,null,"Hyperlink",null,{"$f":"C35","v":"Hyperlink"}]
[]
[null,null,"Internal Reference",null,null,null,null,null,{"$f":"'Error Checks'!E12","v":"Unused"},null,{"$f":"C37","v":"Internal Reference"}]
[]
[null,null,"Line Calculation",null,null,null,null,null,77,null,"Line Calc"]
[]
[null,null,"Line Total",null,null,null,null,null,{"$f":"I39","v":77},null,{"$f":"C41","v":"Line Total"}]
[]
[null,null,"Parameter",null,null,null,null,null,365,null,{"$f":"C43","v":"Parameter"}]
[]
[null,null,"Range Name Description",null,null,null,null,null,"Not_Named",null,{"$f":"C45","v":"Range Name Description"}]
[]
[null,null,"Row Reference",null,null,null,null,null,{"$f":"ROW(C47)","v":47},null,"Row Ref"]
[]
[null,null,"Row Summary",null,null,null,null,null,{"$f":"I41","v":77},null,{"$f":"C49","v":"Row Summary"}]
[]
[null,null,"Units",null,null,null,null,null,"A$",null,{"$f":"C51","v":"Units"}]
[]
[null,null,"WIP",null,null,null,null,null,null,null,{"$f":"C53","v":"WIP"}]
[]
[]
[null,{"$f":"MAX($B$5:$B55)+1","v":3},"Numerical Styles"]
[]
[null,null,"Description",null,null,null,null,null,"Display",null,"Style Name"]
[]
[null,null,"Comma",null,null,null,null,null,123456.789,null,{"$f":"C60","v":"Comma"}]
[]
[null,null,"Comma [0]",null,null,null,null,null,-123456.789,null,"Comma [0]"]
[]
[null,null,"Currency",null,null,null,null,null,123456.789,null,"Currency"]
[]
[null,null,"Currency [0]",null,null,null,null,null,123456.789,null,"Currency [0]"]
[]
[null,null,"Date",null,null,null,null,null,{"$f":"TODAY()","v":"2019-10-13"},null,{"$f":"C68","v":"Date"}]
[]
[null,null,"Date Heading",null,null,null,null,null,{"$f":"TODAY()","v":"2019-10-13"},null,{"$f":"C70","v":"Date Heading"}]
[]
[null,null,"Numbers 0",null,null,null,null,null,-123456.789,null,{"$f":"C72","v":"Numbers 0"}]
[]
[null,null,"Percent",null,null,null,null,null,0.5,null,{"$f":"C74","v":"Percent"}]

{"sheet":"Model Parameters","index":3,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,9,0,10],[2,0,2,4],[10,6,10,13],[11,6,11,13]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Model Parameters"}]
[{"$f":"Model_Name","v":"SP Depreciating Existing Capex Example.xlsm"}]
["Navigator"]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"General"]
[]
[null,null,"Key Inputs"]
[]
[null,null,null,null,"General"]
[null,null,null,null,"Model Name",null,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"SP Depreciating Existing Capex Example.xlsm"}]
[null,null,null,null,"Client Name",null,"SumProduct Pty Limited"]
[]
[]
[null,{"$f":"MAX($B$5:$B14)+1","v":2},"General Range Names"]
[]
[null,null,"Technical Assumptions"]
[]
[null,null,null,null,"Days in Year",null,365]
[null,null,null,null,"Months in Month",null,1]
[null,null,null,null,"Months in Quarter",null,3]
[null,null,null,null,"Months in Half Yr",null,6]
[null,null,null,null,"Months in Year",null,12]
[null,null,null,null,"Quarters in Year",null,4]
[]
[null,null,null,null,"Rounding Accuracy",null,5]
[]
[null,null,null,null,"Very Large Number",null,9.9999999999999997E+98]
[null,null,null,null,"Very Small Number",null,1E-8]
[]
[null,null,null,null,"Thousand",null,1000]

{"sheet":"Depreciating Existing Capex","index":4,"n_rows":129,"n_cols":49,"rows_kept":129,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Depreciating Existing Capex"}]
[{"$f":"Model_Name","v":"SP Depreciating Existing Capex Example.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"Timing!J5","v":"2020-03-31"},{"$f":"Timing!K5","v":"2020-06-30"},{"$f":"Timing!L5","v":"2020-09-30"},{"$f":"Timing!M5","v":"2020-12-31"},{"$f":"Timing!N5","v":"2021-03-31"},{"$f":"Timing!O5","v":"2021-06-30"},{"$f":"Timing!P5","v":"2021-09-30"},{"$f":"Timing!Q5","v":"2021-12-31"},{"$f":"Timing!R5","v":"2022-03-31"},{"$f":"Timing!S5","v":"2022-06-30"},{"$f":"Timing!T5","v":"2022-09-30"},{"$f":"Timing!U5","v":"2022-12-31"},{"$f":"Timing!V5","v":"2023-03-31"},{"$f":"Timing!W5","v":"2023-06-30"},{"$f":"Timing!X5","v":"2023-09-30"},{"$f":"Timing!Y5","v":"2023-12-31"},{"$f":"Timing!Z5","v":"2024-03-31"},{"$f":"Timing!AA5","v":"2024-06-30"},{"$f":"Timing!AB5","v":"2024-09-30"},{"$f":"Timing!AC5","v":"2024-12-31"},{"$f":"Timing!AD5","v":"2025-03-31"},{"$f":"Timing!AE5","v":"2025-06-30"},{"$f":"Timing!AF5","v":"2025-09-30"},{"$f":"Timing!AG5","v":"2025-12-31"},{"$f":"Timing!AH5","v":"2026-03-31"},{"$f":"Timing!AI5","v":"2026-06-30"},{"$f":"Timing!AJ5","v":"2026-09-30"},{"$f":"Timing!AK5","v":"2026-12-31"},{"$f":"Timing!AL5","v":"2027-03-31"},{"$f":"Timing!AM5","v":"2027-06-30"},{"$f":"Timing!AN5","v":"2027-09-30"},{"$f":"Timing!AO5","v":"2027-12-31"},{"$f":"Timing!AP5","v":"2028-03-31"},{"$f":"Timing!AQ5","v":"2028-06-30"},{"$f":"Timing!AR5","v":"2028-09-30"},{"$f":"Timing!AS5","v":"2028-12-31"},{"$f":"Timing!AT5","v":"2029-03-31"},{"$f":"Timing!AU5","v":"2029-06-30"},{"$f":"Timing!AV5","v":"2029-09-30"},{"$f":"Timing!AW5","v":"2029-12-31"}]
[null,null,{"$f":"Timing!C6","v":"Start Date"},null,null,null,null,null,null,{"$f":"Timing!J6","v":"2020-01-01"},{"$f":"Timing!K6","v":"2020-04-01"},{"$f":"Timing!L6","v":"2020-07-01"},{"$f":"Timing!M6","v":"2020-10-01"},{"$f":"Timing!N6","v":"2021-01-01"},{"$f":"Timing!O6","v":"2021-04-01"},{"$f":"Timing!P6","v":"2021-07-01"},{"$f":"Timing!Q6","v":"2021-10-01"},{"$f":"Timing!R6","v":"2022-01-01"},{"$f":"Timing!S6","v":"2022-04-01"},{"$f":"Timing!T6","v":"2022-07-01"},{"$f":"Timing!U6","v":"2022-10-01"},{"$f":"Timing!V6","v":"2023-01-01"},{"$f":"Timing!W6","v":"2023-04-01"},{"$f":"Timing!X6","v":"2023-07-01"},{"$f":"Timing!Y6","v":"2023-10-01"},{"$f":"Timing!Z6","v":"2024-01-01"},{"$f":"Timing!AA6","v":"2024-04-01"},{"$f":"Timing!AB6","v":"2024-07-01"},{"$f":"Timing!AC6","v":"2024-10-01"},{"$f":"Timing!AD6","v":"2025-01-01"},{"$f":"Timing!AE6","v":"2025-04-01"},{"$f":"Timing!AF6","v":"2025-07-01"},{"$f":"Timing!AG6","v":"2025-10-01"},{"$f":"Timing!AH6","v":"2026-01-01"},{"$f":"Timing!AI6","v":"2026-04-01"},{"$f":"Timing!AJ6","v":"2026-07-01"},{"$f":"Timing!AK6","v":"2026-10-01"},{"$f":"Timing!AL6","v":"2027-01-01"},{"$f":"Timing!AM6","v":"2027-04-01"},{"$f":"Timing!AN6","v":"2027-07-01"},{"$f":"Timing!AO6","v":"2027-10-01"},{"$f":"Timing!AP6","v":"2028-01-01"},{"$f":"Timing!AQ6","v":"2028-04-01"},{"$f":"Timing!AR6","v":"2028-07-01"},{"$f":"Timing!AS6","v":"2028-10-01"},{"$f":"Timing!AT6","v":"2029-01-01"},{"$f":"Timing!AU6","v":"2029-04-01"},{"$f":"Timing!AV6","v":"2029-07-01"},{"$f":"Timing!AW6","v":"2029-10-01"}]
[null,null,{"$f":"Timing!C7","v":"End Date"},null,null,null,null,null,null,{"$f":"Timing!J7","v":"2020-03-31"},{"$f":"Timing!K7","v":"2020-06-30"},{"$f":"Timing!L7","v":"2020-09-30"},{"$f":"Timing!M7","v":"2020-12-31"},{"$f":"Timing!N7","v":"2021-03-31"},{"$f":"Timing!O7","v":"2021-06-30"},{"$f":"Timing!P7","v":"2021-09-30"},{"$f":"Timing!Q7","v":"2021-12-31"},{"$f":"Timing!R7","v":"2022-03-31"},{"$f":"Timing!S7","v":"2022-06-30"},{"$f":"Timing!T7","v":"2022-09-30"},{"$f":"Timing!U7","v":"2022-12-31"},{"$f":"Timing!V7","v":"2023-03-31"},{"$f":"Timing!W7","v":"2023-06-30"},{"$f":"Timing!X7","v":"2023-09-30"},{"$f":"Timing!Y7","v":"2023-12-31"},{"$f":"Timing!Z7","v":"2024-03-31"},{"$f":"Timing!AA7","v":"2024-06-30"},{"$f":"Timing!AB7","v":"2024-09-30"},{"$f":"Timing!AC7","v":"2024-12-31"},{"$f":"Timing!AD7","v":"2025-03-31"},{"$f":"Timing!AE7","v":"2025-06-30"},{"$f":"Timing!AF7","v":"2025-09-30"},{"$f":"Timing!AG7","v":"2025-12-31"},{"$f":"Timing!AH7","v":"2026-03-31"},{"$f":"Timing!AI7","v":"2026-06-30"},{"$f":"Timing!AJ7","v":"2026-09-30"},{"$f":"Timing!AK7","v":"2026-12-31"},{"$f":"Timing!AL7","v":"2027-03-31"},{"$f":"Timing!AM7","v":"2027-06-30"},{"$f":"Timing!AN7","v":"2027-09-30"},{"$f":"Timing!AO7","v":"2027-12-31"},{"$f":"Timing!AP7","v":"2028-03-31"},{"$f":"Timing!AQ7","v":"2028-06-30"},{"$f":"Timing!AR7","v":"2028-09-30"},{"$f":"Timing!AS7","v":"2028-12-31"},{"$f":"Timing!AT7","v":"2029-03-31"},{"$f":"Timing!AU7","v":"2029-06-30"},{"$f":"Timing!AV7","v":"2029-09-30"},{"$f":"Timing!AW7","v":"2029-12-31"}]
[null,null,{"$f":"Timing!C8","v":"Number of Days"},null,null,null,null,null,null,{"$f":"Timing!J8","v":91},{"$f":"Timing!K8","v":91},{"$f":"Timing!L8","v":92},{"$f":"Timing!M8","v":92},{"$f":"Timing!N8","v":90},{"$f":"Timing!O8","v":91},{"$f":"Timing!P8","v":92},{"$f":"Timing!Q8","v":92},{"$f":"Timing!R8","v":90},{"$f":"Timing!S8","v":91},{"$f":"Timing!T8","v":92},{"$f":"Timing!U8","v":92},{"$f":"Timing!V8","v":90},{"$f":"Timing!W8","v":91},{"$f":"Timing!X8","v":92},{"$f":"Timing!Y8","v":92},{"$f":"Timing!Z8","v":91},{"$f":"Timing!AA8","v":91},{"$f":"Timing!AB8","v":92},{"$f":"Timing!AC8","v":92},{"$f":"Timing!AD8","v":90},{"$f":"Timing!AE8","v":91},{"$f":"Timing!AF8","v":92},{"$f":"Timing!AG8","v":92},{"$f":"Timing!AH8","v":90},{"$f":"Timing!AI8","v":91},{"$f":"Timing!AJ8","v":92},{"$f":"Timing!AK8","v":92},{"$f":"Timing!AL8","v":90},{"$f":"Timing!AM8","v":91},{"$f":"Timing!AN8","v":92},{"$f":"Timing!AO8","v":92},{"$f":"Timing!AP8","v":91},{"$f":"Timing!AQ8","v":91},{"$f":"Timing!AR8","v":92},{"$f":"Timing!AS8","v":92},{"$f":"Timing!AT8","v":90},{"$f":"Timing!AU8","v":91},{"$f":"Timing!AV8","v":92},{"$f":"Timing!AW8","v":92}]
[null,null,{"$f":"Timing!C9","v":"Counter"},null,null,null,null,null,null,{"$f":"Timing!J9","v":1},{"$f":"Timing!K9","v":2},{"$f":"Timing!L9","v":3},{"$f":"Timing!M9","v":4},{"$f":"Timing!N9","v":5},{"$f":"Timing!O9","v":6},{"$f":"Timing!P9","v":7},{"$f":"Timing!Q9","v":8},{"$f":"Timing!R9","v":9},{"$f":"Timing!S9","v":10},{"$f":"Timing!T9","v":11},{"$f":"Timing!U9","v":12},{"$f":"Timing!V9","v":13},{"$f":"Timing!W9","v":14},{"$f":"Timing!X9","v":15},{"$f":"Timing!Y9","v":16},{"$f":"Timing!Z9","v":17},{"$f":"Timing!AA9","v":18},{"$f":"Timing!AB9","v":19},{"$f":"Timing!AC9","v":20},{"$f":"Timing!AD9","v":21},{"$f":"Timing!AE9","v":22},{"$f":"Timing!AF9","v":23},{"$f":"Timing!AG9","v":24},{"$f":"Timing!AH9","v":25},{"$f":"Timing!AI9","v":26},{"$f":"Timing!AJ9","v":27},{"$f":"Timing!AK9","v":28},{"$f":"Timing!AL9","v":29},{"$f":"Timing!AM9","v":30},{"$f":"Timing!AN9","v":31},{"$f":"Timing!AO9","v":32},{"$f":"Timing!AP9","v":33},{"$f":"Timing!AQ9","v":34},{"$f":"Timing!AR9","v":35},{"$f":"Timing!AS9","v":36},{"$f":"Timing!AT9","v":37},{"$f":"Timing!AU9","v":38},{"$f":"Timing!AV9","v":39},{"$f":"Timing!AW9","v":40}]
[]
[null,{"$f":"MAX($B$10:$B10)+1","v":1},"Longhand Method"]
[]
[null,null,"Assumptions"]
[]
[null,null,null,"Existing Capex"]
[]
[null,null,null,null,"Opening Net Book Value",null,null,10000]
[null,null,null,null,"Spend Profile",null,null,null,null,0.3,0.1,0.2,{"$f":"1-SUM(J18:L18)","v":0.39999999999999991}]
[]
[null,null,null,null,"Assumed Growth in Existing Capex",null,null,0.05]
[]
[null,null,null,null,"Depreciation Profile",null,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.56000000000000005,null,null,null,null,null,null,null,{"$f":"1-SUM(J22:AB22)","v":0}]
[]
[null,null,null,null,"Final Period",null,null,{"$f":"MROUND(SUMIF(J24:AW24,1,J9:AW9),Quarters_in_Year)","v":12},null,{"$f":"(SUM($J22:J22)=1)*(SUM($I24:I24)=0)","v":0},{"$f":"(SUM($J22:K22)=1)*(SUM($I24:J24)=0)","v":0},{"$f":"(SUM($J22:L22)=1)*(SUM($I24:K24)=0)","v":0},{"$f":"(SUM($J22:M22)=1)*(SUM($I24:L24)=0)","v":0},{"$f":"(SUM($J22:N22)=1)*(SUM($I24:M24)=0)","v":0},{"$f":"(SUM($J22:O22)=1)*(SUM($I24:N24)=0)","v":0},{"$f":"(SUM($J22:P22)=1)*(SUM($I24:O24)=0)","v":0},{"$f":"(SUM($J22:Q22)=1)*(SUM($I24:P24)=0)","v":0},{"$f":"(SUM($J22:R22)=1)*(SUM($I24:Q24)=0)","v":0},{"$f":"(SUM($J22:S22)=1)*(SUM($I24:R24)=0)","v":0},{"$f":"(SUM($J22:T22)=1)*(SUM($I24:S24)=0)","v":0},{"$f":"(SUM($J22:U22)=1)*(SUM($I24:T24)=0)","v":1},{"$f":"(SUM($J22:V22)=1)*(SUM($I24:U24)=0)","v":0},{"$f":"(SUM($J22:W22)=1)*(SUM($I24:V24)=0)","v":0},{"$f":"(SUM($J22:X22)=1)*(SUM($I24:W24)=0)","v":0},{"$f":"(SUM($J22:Y22)=1)*(SUM($I24:X24)=0)","v":0},{"$f":"(SUM($J22:Z22)=1)*(SUM($I24:Y24)=0)","v":0},{"$f":"(SUM($J22:AA22)=1)*(SUM($I24:Z24)=0)","v":0},{"$f":"(SUM($J22:AB22)=1)*(SUM($I24:AA24)=0)","v":0},{"$f":"(SUM($J22:AC22)=1)*(SUM($I24:AB24)=0)","v":0},{"$f":"(SUM($J22:AD22)=1)*(SUM($I24:AC24)=0)","v":0},{"$f":"(SUM($J22:AE22)=1)*(SUM($I24:AD24)=0)","v":0},{"$f":"(SUM($J22:AF22)=1)*(SUM($I24:AE24)=0)","v":0},{"$f":"(SUM($J22:AG22)=1)*(SUM($I24:AF24)=0)","v":0},{"$f":"(SUM($J22:AH22)=1)*(SUM($I24:AG24)=0)","v":0},{"$f":"(SUM($J22:AI22)=1)*(SUM($I24:AH24)=0)","v":0},{"$f":"(SUM($J22:AJ22)=1)*(SUM($I24:AI24)=0)","v":0},{"$f":"(SUM($J22:AK22)=1)*(SUM($I24:AJ24)=0)","v":0},{"$f":"(SUM($J22:AL22)=1)*(SUM($I24:AK24)=0)","v":0},{"$f":"(SUM($J22:AM22)=1)*(SUM($I24:AL24)=0)","v":0},{"$f":"(SUM($J22:AN22)=1)*(SUM($I24:AM24)=0)","v":0},{"$f":"(SUM($J22:AO22)=1)*(SUM($I24:AN24)=0)","v":0},{"$f":"(SUM($J22:AP22)=1)*(SUM($I24:AO24)=0)","v":0},{"$f":"(SUM($J22:AQ22)=1)*(SUM($I24:AP24)=0)","v":0},{"$f":"(SUM($J22:AR22)=1)*(SUM($I24:AQ24)=0)","v":0},{"$f":"(SUM($J22:AS22)=1)*(SUM($I24:AR24)=0)","v":0},{"$f":"(SUM($J22:AT22)=1)*(SUM($I24:AS24)=0)","v":0},{"$f":"(SUM($J22:AU22)=1)*(SUM($I24:AT24)=0)","v":0},{"$f":"(SUM($J22:AV22)=1)*(SUM($I24:AU24)=0)","v":0},{"$f":"(SUM($J22:AW22)=1)*(SUM($I24:AV24)=0)","v":0}]
[]
[null,null,null,null,"Example Capex",null,null,1000,null,{"$f":"IF(J$9<=Quarters_in_Year,J$18*$H26,F26*(1+$H$20))","v":300},{"$f":"IF(K$9<=Quarters_in_Year,K$18*$H26,G26*(1+$H$20))","v":100},200,399.99999999999989,315,105,210,419.99999999999989,330.75,110.25,220.5,440.99999999999989,347.28750000000002,115.7625,231.52500000000001,463.0499999999999,364.65187500000002,121.55062500000001,243.10125000000002,486.20249999999993,382.88446875000005,127.62815625000002,255.25631250000004,510.51262499999996,402.0286921875001,134.00956406250003,268.01912812500007,536.03825625000002,422.13012679687512,140.71004226562505,281.4200845312501,562.84016906250008,443.23663313671886,147.74554437890632,295.49108875781263,590.98217751562515,465.39846479355481,155.13282159785163,310.26564319570326,620.53128639140641]
[]
[]
[null,null,"Illustrative Calculation (Using Example Annual Capex)"]
[]
[null,null,null,"Depreciation Grid"]
[]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E33))","v":1},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E33))","v":300},null,{"$f":"IF(J$9>=$F33,$H33*OFFSET(J$22,,1-$F33),)","v":12},{"$f":"IF(K$9>=$F33,$H33*OFFSET(K$22,,1-$F33),)","v":12},{"$f":"IF(L$9>=$F33,$H33*OFFSET(L$22,,1-$F33),)","v":12},{"$f":"IF(M$9>=$F33,$H33*OFFSET(M$22,,1-$F33),)","v":12},{"$f":"IF(N$9>=$F33,$H33*OFFSET(N$22,,1-$F33),)","v":12},{"$f":"IF(O$9>=$F33,$H33*OFFSET(O$22,,1-$F33),)","v":12},{"$f":"IF(P$9>=$F33,$H33*OFFSET(P$22,,1-$F33),)","v":12},{"$f":"IF(Q$9>=$F33,$H33*OFFSET(Q$22,,1-$F33),)","v":12},{"$f":"IF(R$9>=$F33,$H33*OFFSET(R$22,,1-$F33),)","v":12},{"$f":"IF(S$9>=$F33,$H33*OFFSET(S$22,,1-$F33),)","v":12},{"$f":"IF(T$9>=$F33,$H33*OFFSET(T$22,,1-$F33),)","v":12},{"$f":"IF(U$9>=$F33,$H33*OFFSET(U$22,,1-$F33),)","v":168.00000000000003},{"$f":"IF(V$9>=$F33,$H33*OFFSET(V$22,,1-$F33),)","v":0},{"$f":"IF(W$9>=$F33,$H33*OFFSET(W$22,,1-$F33),)","v":0},{"$f":"IF(X$9>=$F33,$H33*OFFSET(X$22,,1-$F33),)","v":0},{"$f":"IF(Y$9>=$F33,$H33*OFFSET(Y$22,,1-$F33),)","v":0},{"$f":"IF(Z$9>=$F33,$H33*OFFSET(Z$22,,1-$F33),)","v":0},{"$f":"IF(AA$9>=$F33,$H33*OFFSET(AA$22,,1-$F33),)","v":0},{"$f":"IF(AB$9>=$F33,$H33*OFFSET(AB$22,,1-$F33),)","v":0},{"$f":"IF(AC$9>=$F33,$H33*OFFSET(AC$22,,1-$F33),)","v":0},{"$f":"IF(AD$9>=$F33,$H33*OFFSET(AD$22,,1-$F33),)","v":0},{"$f":"IF(AE$9>=$F33,$H33*OFFSET(AE$22,,1-$F33),)","v":0},{"$f":"IF(AF$9>=$F33,$H33*OFFSET(AF$22,,1-$F33),)","v":0},{"$f":"IF(AG$9>=$F33,$H33*OFFSET(AG$22,,1-$F33),)","v":0},{"$f":"IF(AH$9>=$F33,$H33*OFFSET(AH$22,,1-$F33),)","v":0},{"$f":"IF(AI$9>=$F33,$H33*OFFSET(AI$22,,1-$F33),)","v":0},{"$f":"IF(AJ$9>=$F33,$H33*OFFSET(AJ$22,,1-$F33),)","v":0},{"$f":"IF(AK$9>=$F33,$H33*OFFSET(AK$22,,1-$F33),)","v":0},{"$f":"IF(AL$9>=$F33,$H33*OFFSET(AL$22,,1-$F33),)","v":0},{"$f":"IF(AM$9>=$F33,$H33*OFFSET(AM$22,,1-$F33),)","v":0},{"$f":"IF(AN$9>=$F33,$H33*OFFSET(AN$22,,1-$F33),)","v":0},{"$f":"IF(AO$9>=$F33,$H33*OFFSET(AO$22,,1-$F33),)","v":0},{"$f":"IF(AP$9>=$F33,$H33*OFFSET(AP$22,,1-$F33),)","v":0},{"$f":"IF(AQ$9>=$F33,$H33*OFFSET(AQ$22,,1-$F33),)","v":0},{"$f":"IF(AR$9>=$F33,$H33*OFFSET(AR$22,,1-$F33),)","v":0},{"$f":"IF(AS$9>=$F33,$H33*OFFSET(AS$22,,1-$F33),)","v":0},{"$f":"IF(AT$9>=$F33,$H33*OFFSET(AT$22,,1-$F33),)","v":0},{"$f":"IF(AU$9>=$F33,$H33*OFFSET(AU$22,,1-$F33),)","v":0},{"$f":"IF(AV$9>=$F33,$H33*OFFSET(AV$22,,1-$F33),)","v":0},{"$f":"IF(AW$9>=$F33,$H33*OFFSET(AW$22,,1-$F33),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E34))","v":2},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E34))","v":100},null,{"$f":"IF(J$9>=$F34,$H34*OFFSET(J$22,,1-$F34),)","v":0},{"$f":"IF(K$9>=$F34,$H34*OFFSET(K$22,,1-$F34),)","v":4},{"$f":"IF(L$9>=$F34,$H34*OFFSET(L$22,,1-$F34),)","v":4},{"$f":"IF(M$9>=$F34,$H34*OFFSET(M$22,,1-$F34),)","v":4},{"$f":"IF(N$9>=$F34,$H34*OFFSET(N$22,,1-$F34),)","v":4},{"$f":"IF(O$9>=$F34,$H34*OFFSET(O$22,,1-$F34),)","v":4},{"$f":"IF(P$9>=$F34,$H34*OFFSET(P$22,,1-$F34),)","v":4},{"$f":"IF(Q$9>=$F34,$H34*OFFSET(Q$22,,1-$F34),)","v":4},{"$f":"IF(R$9>=$F34,$H34*OFFSET(R$22,,1-$F34),)","v":4},{"$f":"IF(S$9>=$F34,$H34*OFFSET(S$22,,1-$F34),)","v":4},{"$f":"IF(T$9>=$F34,$H34*OFFSET(T$22,,1-$F34),)","v":4},{"$f":"IF(U$9>=$F34,$H34*OFFSET(U$22,,1-$F34),)","v":4},{"$f":"IF(V$9>=$F34,$H34*OFFSET(V$22,,1-$F34),)","v":56.000000000000007},{"$f":"IF(W$9>=$F34,$H34*OFFSET(W$22,,1-$F34),)","v":0},{"$f":"IF(X$9>=$F34,$H34*OFFSET(X$22,,1-$F34),)","v":0},{"$f":"IF(Y$9>=$F34,$H34*OFFSET(Y$22,,1-$F34),)","v":0},{"$f":"IF(Z$9>=$F34,$H34*OFFSET(Z$22,,1-$F34),)","v":0},{"$f":"IF(AA$9>=$F34,$H34*OFFSET(AA$22,,1-$F34),)","v":0},{"$f":"IF(AB$9>=$F34,$H34*OFFSET(AB$22,,1-$F34),)","v":0},{"$f":"IF(AC$9>=$F34,$H34*OFFSET(AC$22,,1-$F34),)","v":0},{"$f":"IF(AD$9>=$F34,$H34*OFFSET(AD$22,,1-$F34),)","v":0},{"$f":"IF(AE$9>=$F34,$H34*OFFSET(AE$22,,1-$F34),)","v":0},{"$f":"IF(AF$9>=$F34,$H34*OFFSET(AF$22,,1-$F34),)","v":0},{"$f":"IF(AG$9>=$F34,$H34*OFFSET(AG$22,,1-$F34),)","v":0},{"$f":"IF(AH$9>=$F34,$H34*OFFSET(AH$22,,1-$F34),)","v":0},{"$f":"IF(AI$9>=$F34,$H34*OFFSET(AI$22,,1-$F34),)","v":0},{"$f":"IF(AJ$9>=$F34,$H34*OFFSET(AJ$22,,1-$F34),)","v":0},{"$f":"IF(AK$9>=$F34,$H34*OFFSET(AK$22,,1-$F34),)","v":0},{"$f":"IF(AL$9>=$F34,$H34*OFFSET(AL$22,,1-$F34),)","v":0},{"$f":"IF(AM$9>=$F34,$H34*OFFSET(AM$22,,1-$F34),)","v":0},{"$f":"IF(AN$9>=$F34,$H34*OFFSET(AN$22,,1-$F34),)","v":0},{"$f":"IF(AO$9>=$F34,$H34*OFFSET(AO$22,,1-$F34),)","v":0},{"$f":"IF(AP$9>=$F34,$H34*OFFSET(AP$22,,1-$F34),)","v":0},{"$f":"IF(AQ$9>=$F34,$H34*OFFSET(AQ$22,,1-$F34),)","v":0},{"$f":"IF(AR$9>=$F34,$H34*OFFSET(AR$22,,1-$F34),)","v":0},{"$f":"IF(AS$9>=$F34,$H34*OFFSET(AS$22,,1-$F34),)","v":0},{"$f":"IF(AT$9>=$F34,$H34*OFFSET(AT$22,,1-$F34),)","v":0},{"$f":"IF(AU$9>=$F34,$H34*OFFSET(AU$22,,1-$F34),)","v":0},{"$f":"IF(AV$9>=$F34,$H34*OFFSET(AV$22,,1-$F34),)","v":0},{"$f":"IF(AW$9>=$F34,$H34*OFFSET(AW$22,,1-$F34),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E35))","v":3},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E35))","v":200},null,{"$f":"IF(J$9>=$F35,$H35*OFFSET(J$22,,1-$F35),)","v":0},{"$f":"IF(K$9>=$F35,$H35*OFFSET(K$22,,1-$F35),)","v":0},{"$f":"IF(L$9>=$F35,$H35*OFFSET(L$22,,1-$F35),)","v":8},{"$f":"IF(M$9>=$F35,$H35*OFFSET(M$22,,1-$F35),)","v":8},{"$f":"IF(N$9>=$F35,$H35*OFFSET(N$22,,1-$F35),)","v":8},{"$f":"IF(O$9>=$F35,$H35*OFFSET(O$22,,1-$F35),)","v":8},{"$f":"IF(P$9>=$F35,$H35*OFFSET(P$22,,1-$F35),)","v":8},{"$f":"IF(Q$9>=$F35,$H35*OFFSET(Q$22,,1-$F35),)","v":8},{"$f":"IF(R$9>=$F35,$H35*OFFSET(R$22,,1-$F35),)","v":8},{"$f":"IF(S$9>=$F35,$H35*OFFSET(S$22,,1-$F35),)","v":8},{"$f":"IF(T$9>=$F35,$H35*OFFSET(T$22,,1-$F35),)","v":8},{"$f":"IF(U$9>=$F35,$H35*OFFSET(U$22,,1-$F35),)","v":8},{"$f":"IF(V$9>=$F35,$H35*OFFSET(V$22,,1-$F35),)","v":8},{"$f":"IF(W$9>=$F35,$H35*OFFSET(W$22,,1-$F35),)","v":112.00000000000001},{"$f":"IF(X$9>=$F35,$H35*OFFSET(X$22,,1-$F35),)","v":0},{"$f":"IF(Y$9>=$F35,$H35*OFFSET(Y$22,,1-$F35),)","v":0},{"$f":"IF(Z$9>=$F35,$H35*OFFSET(Z$22,,1-$F35),)","v":0},{"$f":"IF(AA$9>=$F35,$H35*OFFSET(AA$22,,1-$F35),)","v":0},{"$f":"IF(AB$9>=$F35,$H35*OFFSET(AB$22,,1-$F35),)","v":0},{"$f":"IF(AC$9>=$F35,$H35*OFFSET(AC$22,,1-$F35),)","v":0},{"$f":"IF(AD$9>=$F35,$H35*OFFSET(AD$22,,1-$F35),)","v":0},{"$f":"IF(AE$9>=$F35,$H35*OFFSET(AE$22,,1-$F35),)","v":0},{"$f":"IF(AF$9>=$F35,$H35*OFFSET(AF$22,,1-$F35),)","v":0},{"$f":"IF(AG$9>=$F35,$H35*OFFSET(AG$22,,1-$F35),)","v":0},{"$f":"IF(AH$9>=$F35,$H35*OFFSET(AH$22,,1-$F35),)","v":0},{"$f":"IF(AI$9>=$F35,$H35*OFFSET(AI$22,,1-$F35),)","v":0},{"$f":"IF(AJ$9>=$F35,$H35*OFFSET(AJ$22,,1-$F35),)","v":0},{"$f":"IF(AK$9>=$F35,$H35*OFFSET(AK$22,,1-$F35),)","v":0},{"$f":"IF(AL$9>=$F35,$H35*OFFSET(AL$22,,1-$F35),)","v":0},{"$f":"IF(AM$9>=$F35,$H35*OFFSET(AM$22,,1-$F35),)","v":0},{"$f":"IF(AN$9>=$F35,$H35*OFFSET(AN$22,,1-$F35),)","v":0},{"$f":"IF(AO$9>=$F35,$H35*OFFSET(AO$22,,1-$F35),)","v":0},{"$f":"IF(AP$9>=$F35,$H35*OFFSET(AP$22,,1-$F35),)","v":0},{"$f":"IF(AQ$9>=$F35,$H35*OFFSET(AQ$22,,1-$F35),)","v":0},{"$f":"IF(AR$9>=$F35,$H35*OFFSET(AR$22,,1-$F35),)","v":0},{"$f":"IF(AS$9>=$F35,$H35*OFFSET(AS$22,,1-$F35),)","v":0},{"$f":"IF(AT$9>=$F35,$H35*OFFSET(AT$22,,1-$F35),)","v":0},{"$f":"IF(AU$9>=$F35,$H35*OFFSET(AU$22,,1-$F35),)","v":0},{"$f":"IF(AV$9>=$F35,$H35*OFFSET(AV$22,,1-$F35),)","v":0},{"$f":"IF(AW$9>=$F35,$H35*OFFSET(AW$22,,1-$F35),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E36))","v":4},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E36))","v":399.99999999999989},null,{"$f":"IF(J$9>=$F36,$H36*OFFSET(J$22,,1-$F36),)","v":0},{"$f":"IF(K$9>=$F36,$H36*OFFSET(K$22,,1-$F36),)","v":0},{"$f":"IF(L$9>=$F36,$H36*OFFSET(L$22,,1-$F36),)","v":0},{"$f":"IF(M$9>=$F36,$H36*OFFSET(M$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(N$9>=$F36,$H36*OFFSET(N$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(O$9>=$F36,$H36*OFFSET(O$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(P$9>=$F36,$H36*OFFSET(P$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(Q$9>=$F36,$H36*OFFSET(Q$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(R$9>=$F36,$H36*OFFSET(R$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(S$9>=$F36,$H36*OFFSET(S$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(T$9>=$F36,$H36*OFFSET(T$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(U$9>=$F36,$H36*OFFSET(U$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(V$9>=$F36,$H36*OFFSET(V$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(W$9>=$F36,$H36*OFFSET(W$22,,1-$F36),)","v":15.999999999999996},{"$f":"IF(X$9>=$F36,$H36*OFFSET(X$22,,1-$F36),)","v":223.99999999999997},{"$f":"IF(Y$9>=$F36,$H36*OFFSET(Y$22,,1-$F36),)","v":0},{"$f":"IF(Z$9>=$F36,$H36*OFFSET(Z$22,,1-$F36),)","v":0},{"$f":"IF(AA$9>=$F36,$H36*OFFSET(AA$22,,1-$F36),)","v":0},{"$f":"IF(AB$9>=$F36,$H36*OFFSET(AB$22,,1-$F36),)","v":0},{"$f":"IF(AC$9>=$F36,$H36*OFFSET(AC$22,,1-$F36),)","v":0},{"$f":"IF(AD$9>=$F36,$H36*OFFSET(AD$22,,1-$F36),)","v":0},{"$f":"IF(AE$9>=$F36,$H36*OFFSET(AE$22,,1-$F36),)","v":0},{"$f":"IF(AF$9>=$F36,$H36*OFFSET(AF$22,,1-$F36),)","v":0},{"$f":"IF(AG$9>=$F36,$H36*OFFSET(AG$22,,1-$F36),)","v":0},{"$f":"IF(AH$9>=$F36,$H36*OFFSET(AH$22,,1-$F36),)","v":0},{"$f":"IF(AI$9>=$F36,$H36*OFFSET(AI$22,,1-$F36),)","v":0},{"$f":"IF(AJ$9>=$F36,$H36*OFFSET(AJ$22,,1-$F36),)","v":0},{"$f":"IF(AK$9>=$F36,$H36*OFFSET(AK$22,,1-$F36),)","v":0},{"$f":"IF(AL$9>=$F36,$H36*OFFSET(AL$22,,1-$F36),)","v":0},{"$f":"IF(AM$9>=$F36,$H36*OFFSET(AM$22,,1-$F36),)","v":0},{"$f":"IF(AN$9>=$F36,$H36*OFFSET(AN$22,,1-$F36),)","v":0},{"$f":"IF(AO$9>=$F36,$H36*OFFSET(AO$22,,1-$F36),)","v":0},{"$f":"IF(AP$9>=$F36,$H36*OFFSET(AP$22,,1-$F36),)","v":0},{"$f":"IF(AQ$9>=$F36,$H36*OFFSET(AQ$22,,1-$F36),)","v":0},{"$f":"IF(AR$9>=$F36,$H36*OFFSET(AR$22,,1-$F36),)","v":0},{"$f":"IF(AS$9>=$F36,$H36*OFFSET(AS$22,,1-$F36),)","v":0},{"$f":"IF(AT$9>=$F36,$H36*OFFSET(AT$22,,1-$F36),)","v":0},{"$f":"IF(AU$9>=$F36,$H36*OFFSET(AU$22,,1-$F36),)","v":0},{"$f":"IF(AV$9>=$F36,$H36*OFFSET(AV$22,,1-$F36),)","v":0},{"$f":"IF(AW$9>=$F36,$H36*OFFSET(AW$22,,1-$F36),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E37))","v":5},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E37))","v":315},null,{"$f":"IF(J$9>=$F37,$H37*OFFSET(J$22,,1-$F37),)","v":0},{"$f":"IF(K$9>=$F37,$H37*OFFSET(K$22,,1-$F37),)","v":0},{"$f":"IF(L$9>=$F37,$H37*OFFSET(L$22,,1-$F37),)","v":0},{"$f":"IF(M$9>=$F37,$H37*OFFSET(M$22,,1-$F37),)","v":0},{"$f":"IF(N$9>=$F37,$H37*OFFSET(N$22,,1-$F37),)","v":12.6},{"$f":"IF(O$9>=$F37,$H37*OFFSET(O$22,,1-$F37),)","v":12.6},{"$f":"IF(P$9>=$F37,$H37*OFFSET(P$22,,1-$F37),)","v":12.6},{"$f":"IF(Q$9>=$F37,$H37*OFFSET(Q$22,,1-$F37),)","v":12.6},{"$f":"IF(R$9>=$F37,$H37*OFFSET(R$22,,1-$F37),)","v":12.6},{"$f":"IF(S$9>=$F37,$H37*OFFSET(S$22,,1-$F37),)","v":12.6},{"$f":"IF(T$9>=$F37,$H37*OFFSET(T$22,,1-$F37),)","v":12.6},{"$f":"IF(U$9>=$F37,$H37*OFFSET(U$22,,1-$F37),)","v":12.6},{"$f":"IF(V$9>=$F37,$H37*OFFSET(V$22,,1-$F37),)","v":12.6},{"$f":"IF(W$9>=$F37,$H37*OFFSET(W$22,,1-$F37),)","v":12.6},{"$f":"IF(X$9>=$F37,$H37*OFFSET(X$22,,1-$F37),)","v":12.6},{"$f":"IF(Y$9>=$F37,$H37*OFFSET(Y$22,,1-$F37),)","v":176.4},{"$f":"IF(Z$9>=$F37,$H37*OFFSET(Z$22,,1-$F37),)","v":0},{"$f":"IF(AA$9>=$F37,$H37*OFFSET(AA$22,,1-$F37),)","v":0},{"$f":"IF(AB$9>=$F37,$H37*OFFSET(AB$22,,1-$F37),)","v":0},{"$f":"IF(AC$9>=$F37,$H37*OFFSET(AC$22,,1-$F37),)","v":0},{"$f":"IF(AD$9>=$F37,$H37*OFFSET(AD$22,,1-$F37),)","v":0},{"$f":"IF(AE$9>=$F37,$H37*OFFSET(AE$22,,1-$F37),)","v":0},{"$f":"IF(AF$9>=$F37,$H37*OFFSET(AF$22,,1-$F37),)","v":0},{"$f":"IF(AG$9>=$F37,$H37*OFFSET(AG$22,,1-$F37),)","v":0},{"$f":"IF(AH$9>=$F37,$H37*OFFSET(AH$22,,1-$F37),)","v":0},{"$f":"IF(AI$9>=$F37,$H37*OFFSET(AI$22,,1-$F37),)","v":0},{"$f":"IF(AJ$9>=$F37,$H37*OFFSET(AJ$22,,1-$F37),)","v":0},{"$f":"IF(AK$9>=$F37,$H37*OFFSET(AK$22,,1-$F37),)","v":0},{"$f":"IF(AL$9>=$F37,$H37*OFFSET(AL$22,,1-$F37),)","v":0},{"$f":"IF(AM$9>=$F37,$H37*OFFSET(AM$22,,1-$F37),)","v":0},{"$f":"IF(AN$9>=$F37,$H37*OFFSET(AN$22,,1-$F37),)","v":0},{"$f":"IF(AO$9>=$F37,$H37*OFFSET(AO$22,,1-$F37),)","v":0},{"$f":"IF(AP$9>=$F37,$H37*OFFSET(AP$22,,1-$F37),)","v":0},{"$f":"IF(AQ$9>=$F37,$H37*OFFSET(AQ$22,,1-$F37),)","v":0},{"$f":"IF(AR$9>=$F37,$H37*OFFSET(AR$22,,1-$F37),)","v":0},{"$f":"IF(AS$9>=$F37,$H37*OFFSET(AS$22,,1-$F37),)","v":0},{"$f":"IF(AT$9>=$F37,$H37*OFFSET(AT$22,,1-$F37),)","v":0},{"$f":"IF(AU$9>=$F37,$H37*OFFSET(AU$22,,1-$F37),)","v":0},{"$f":"IF(AV$9>=$F37,$H37*OFFSET(AV$22,,1-$F37),)","v":0},{"$f":"IF(AW$9>=$F37,$H37*OFFSET(AW$22,,1-$F37),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E38))","v":6},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E38))","v":105},null,{"$f":"IF(J$9>=$F38,$H38*OFFSET(J$22,,1-$F38),)","v":0},{"$f":"IF(K$9>=$F38,$H38*OFFSET(K$22,,1-$F38),)","v":0},{"$f":"IF(L$9>=$F38,$H38*OFFSET(L$22,,1-$F38),)","v":0},{"$f":"IF(M$9>=$F38,$H38*OFFSET(M$22,,1-$F38),)","v":0},{"$f":"IF(N$9>=$F38,$H38*OFFSET(N$22,,1-$F38),)","v":0},{"$f":"IF(O$9>=$F38,$H38*OFFSET(O$22,,1-$F38),)","v":4.2},{"$f":"IF(P$9>=$F38,$H38*OFFSET(P$22,,1-$F38),)","v":4.2},{"$f":"IF(Q$9>=$F38,$H38*OFFSET(Q$22,,1-$F38),)","v":4.2},{"$f":"IF(R$9>=$F38,$H38*OFFSET(R$22,,1-$F38),)","v":4.2},{"$f":"IF(S$9>=$F38,$H38*OFFSET(S$22,,1-$F38),)","v":4.2},{"$f":"IF(T$9>=$F38,$H38*OFFSET(T$22,,1-$F38),)","v":4.2},{"$f":"IF(U$9>=$F38,$H38*OFFSET(U$22,,1-$F38),)","v":4.2},{"$f":"IF(V$9>=$F38,$H38*OFFSET(V$22,,1-$F38),)","v":4.2},{"$f":"IF(W$9>=$F38,$H38*OFFSET(W$22,,1-$F38),)","v":4.2},{"$f":"IF(X$9>=$F38,$H38*OFFSET(X$22,,1-$F38),)","v":4.2},{"$f":"IF(Y$9>=$F38,$H38*OFFSET(Y$22,,1-$F38),)","v":4.2},{"$f":"IF(Z$9>=$F38,$H38*OFFSET(Z$22,,1-$F38),)","v":58.800000000000004},{"$f":"IF(AA$9>=$F38,$H38*OFFSET(AA$22,,1-$F38),)","v":0},{"$f":"IF(AB$9>=$F38,$H38*OFFSET(AB$22,,1-$F38),)","v":0},{"$f":"IF(AC$9>=$F38,$H38*OFFSET(AC$22,,1-$F38),)","v":0},{"$f":"IF(AD$9>=$F38,$H38*OFFSET(AD$22,,1-$F38),)","v":0},{"$f":"IF(AE$9>=$F38,$H38*OFFSET(AE$22,,1-$F38),)","v":0},{"$f":"IF(AF$9>=$F38,$H38*OFFSET(AF$22,,1-$F38),)","v":0},{"$f":"IF(AG$9>=$F38,$H38*OFFSET(AG$22,,1-$F38),)","v":0},{"$f":"IF(AH$9>=$F38,$H38*OFFSET(AH$22,,1-$F38),)","v":0},{"$f":"IF(AI$9>=$F38,$H38*OFFSET(AI$22,,1-$F38),)","v":0},{"$f":"IF(AJ$9>=$F38,$H38*OFFSET(AJ$22,,1-$F38),)","v":0},{"$f":"IF(AK$9>=$F38,$H38*OFFSET(AK$22,,1-$F38),)","v":0},{"$f":"IF(AL$9>=$F38,$H38*OFFSET(AL$22,,1-$F38),)","v":0},{"$f":"IF(AM$9>=$F38,$H38*OFFSET(AM$22,,1-$F38),)","v":0},{"$f":"IF(AN$9>=$F38,$H38*OFFSET(AN$22,,1-$F38),)","v":0},{"$f":"IF(AO$9>=$F38,$H38*OFFSET(AO$22,,1-$F38),)","v":0},{"$f":"IF(AP$9>=$F38,$H38*OFFSET(AP$22,,1-$F38),)","v":0},{"$f":"IF(AQ$9>=$F38,$H38*OFFSET(AQ$22,,1-$F38),)","v":0},{"$f":"IF(AR$9>=$F38,$H38*OFFSET(AR$22,,1-$F38),)","v":0},{"$f":"IF(AS$9>=$F38,$H38*OFFSET(AS$22,,1-$F38),)","v":0},{"$f":"IF(AT$9>=$F38,$H38*OFFSET(AT$22,,1-$F38),)","v":0},{"$f":"IF(AU$9>=$F38,$H38*OFFSET(AU$22,,1-$F38),)","v":0},{"$f":"IF(AV$9>=$F38,$H38*OFFSET(AV$22,,1-$F38),)","v":0},{"$f":"IF(AW$9>=$F38,$H38*OFFSET(AW$22,,1-$F38),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E39))","v":7},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E39))","v":210},null,{"$f":"IF(J$9>=$F39,$H39*OFFSET(J$22,,1-$F39),)","v":0},{"$f":"IF(K$9>=$F39,$H39*OFFSET(K$22,,1-$F39),)","v":0},{"$f":"IF(L$9>=$F39,$H39*OFFSET(L$22,,1-$F39),)","v":0},{"$f":"IF(M$9>=$F39,$H39*OFFSET(M$22,,1-$F39),)","v":0},{"$f":"IF(N$9>=$F39,$H39*OFFSET(N$22,,1-$F39),)","v":0},{"$f":"IF(O$9>=$F39,$H39*OFFSET(O$22,,1-$F39),)","v":0},{"$f":"IF(P$9>=$F39,$H39*OFFSET(P$22,,1-$F39),)","v":8.4},{"$f":"IF(Q$9>=$F39,$H39*OFFSET(Q$22,,1-$F39),)","v":8.4},{"$f":"IF(R$9>=$F39,$H39*OFFSET(R$22,,1-$F39),)","v":8.4},{"$f":"IF(S$9>=$F39,$H39*OFFSET(S$22,,1-$F39),)","v":8.4},{"$f":"IF(T$9>=$F39,$H39*OFFSET(T$22,,1-$F39),)","v":8.4},{"$f":"IF(U$9>=$F39,$H39*OFFSET(U$22,,1-$F39),)","v":8.4},{"$f":"IF(V$9>=$F39,$H39*OFFSET(V$22,,1-$F39),)","v":8.4},{"$f":"IF(W$9>=$F39,$H39*OFFSET(W$22,,1-$F39),)","v":8.4},{"$f":"IF(X$9>=$F39,$H39*OFFSET(X$22,,1-$F39),)","v":8.4},{"$f":"IF(Y$9>=$F39,$H39*OFFSET(Y$22,,1-$F39),)","v":8.4},{"$f":"IF(Z$9>=$F39,$H39*OFFSET(Z$22,,1-$F39),)","v":8.4},{"$f":"IF(AA$9>=$F39,$H39*OFFSET(AA$22,,1-$F39),)","v":117.60000000000001},{"$f":"IF(AB$9>=$F39,$H39*OFFSET(AB$22,,1-$F39),)","v":0},{"$f":"IF(AC$9>=$F39,$H39*OFFSET(AC$22,,1-$F39),)","v":0},{"$f":"IF(AD$9>=$F39,$H39*OFFSET(AD$22,,1-$F39),)","v":0},{"$f":"IF(AE$9>=$F39,$H39*OFFSET(AE$22,,1-$F39),)","v":0},{"$f":"IF(AF$9>=$F39,$H39*OFFSET(AF$22,,1-$F39),)","v":0},{"$f":"IF(AG$9>=$F39,$H39*OFFSET(AG$22,,1-$F39),)","v":0},{"$f":"IF(AH$9>=$F39,$H39*OFFSET(AH$22,,1-$F39),)","v":0},{"$f":"IF(AI$9>=$F39,$H39*OFFSET(AI$22,,1-$F39),)","v":0},{"$f":"IF(AJ$9>=$F39,$H39*OFFSET(AJ$22,,1-$F39),)","v":0},{"$f":"IF(AK$9>=$F39,$H39*OFFSET(AK$22,,1-$F39),)","v":0},{"$f":"IF(AL$9>=$F39,$H39*OFFSET(AL$22,,1-$F39),)","v":0},{"$f":"IF(AM$9>=$F39,$H39*OFFSET(AM$22,,1-$F39),)","v":0},{"$f":"IF(AN$9>=$F39,$H39*OFFSET(AN$22,,1-$F39),)","v":0},{"$f":"IF(AO$9>=$F39,$H39*OFFSET(AO$22,,1-$F39),)","v":0},{"$f":"IF(AP$9>=$F39,$H39*OFFSET(AP$22,,1-$F39),)","v":0},{"$f":"IF(AQ$9>=$F39,$H39*OFFSET(AQ$22,,1-$F39),)","v":0},{"$f":"IF(AR$9>=$F39,$H39*OFFSET(AR$22,,1-$F39),)","v":0},{"$f":"IF(AS$9>=$F39,$H39*OFFSET(AS$22,,1-$F39),)","v":0},{"$f":"IF(AT$9>=$F39,$H39*OFFSET(AT$22,,1-$F39),)","v":0},{"$f":"IF(AU$9>=$F39,$H39*OFFSET(AU$22,,1-$F39),)","v":0},{"$f":"IF(AV$9>=$F39,$H39*OFFSET(AV$22,,1-$F39),)","v":0},{"$f":"IF(AW$9>=$F39,$H39*OFFSET(AW$22,,1-$F39),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E40))","v":8},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E40))","v":419.99999999999989},null,{"$f":"IF(J$9>=$F40,$H40*OFFSET(J$22,,1-$F40),)","v":0},{"$f":"IF(K$9>=$F40,$H40*OFFSET(K$22,,1-$F40),)","v":0},{"$f":"IF(L$9>=$F40,$H40*OFFSET(L$22,,1-$F40),)","v":0},{"$f":"IF(M$9>=$F40,$H40*OFFSET(M$22,,1-$F40),)","v":0},{"$f":"IF(N$9>=$F40,$H40*OFFSET(N$22,,1-$F40),)","v":0},{"$f":"IF(O$9>=$F40,$H40*OFFSET(O$22,,1-$F40),)","v":0},{"$f":"IF(P$9>=$F40,$H40*OFFSET(P$22,,1-$F40),)","v":0},{"$f":"IF(Q$9>=$F40,$H40*OFFSET(Q$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(R$9>=$F40,$H40*OFFSET(R$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(S$9>=$F40,$H40*OFFSET(S$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(T$9>=$F40,$H40*OFFSET(T$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(U$9>=$F40,$H40*OFFSET(U$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(V$9>=$F40,$H40*OFFSET(V$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(W$9>=$F40,$H40*OFFSET(W$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(X$9>=$F40,$H40*OFFSET(X$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(Y$9>=$F40,$H40*OFFSET(Y$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(Z$9>=$F40,$H40*OFFSET(Z$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(AA$9>=$F40,$H40*OFFSET(AA$22,,1-$F40),)","v":16.799999999999997},{"$f":"IF(AB$9>=$F40,$H40*OFFSET(AB$22,,1-$F40),)","v":235.19999999999996},{"$f":"IF(AC$9>=$F40,$H40*OFFSET(AC$22,,1-$F40),)","v":0},{"$f":"IF(AD$9>=$F40,$H40*OFFSET(AD$22,,1-$F40),)","v":0},{"$f":"IF(AE$9>=$F40,$H40*OFFSET(AE$22,,1-$F40),)","v":0},{"$f":"IF(AF$9>=$F40,$H40*OFFSET(AF$22,,1-$F40),)","v":0},{"$f":"IF(AG$9>=$F40,$H40*OFFSET(AG$22,,1-$F40),)","v":0},{"$f":"IF(AH$9>=$F40,$H40*OFFSET(AH$22,,1-$F40),)","v":0},{"$f":"IF(AI$9>=$F40,$H40*OFFSET(AI$22,,1-$F40),)","v":0},{"$f":"IF(AJ$9>=$F40,$H40*OFFSET(AJ$22,,1-$F40),)","v":0},{"$f":"IF(AK$9>=$F40,$H40*OFFSET(AK$22,,1-$F40),)","v":0},{"$f":"IF(AL$9>=$F40,$H40*OFFSET(AL$22,,1-$F40),)","v":0},{"$f":"IF(AM$9>=$F40,$H40*OFFSET(AM$22,,1-$F40),)","v":0},{"$f":"IF(AN$9>=$F40,$H40*OFFSET(AN$22,,1-$F40),)","v":0},{"$f":"IF(AO$9>=$F40,$H40*OFFSET(AO$22,,1-$F40),)","v":0},{"$f":"IF(AP$9>=$F40,$H40*OFFSET(AP$22,,1-$F40),)","v":0},{"$f":"IF(AQ$9>=$F40,$H40*OFFSET(AQ$22,,1-$F40),)","v":0},{"$f":"IF(AR$9>=$F40,$H40*OFFSET(AR$22,,1-$F40),)","v":0},{"$f":"IF(AS$9>=$F40,$H40*OFFSET(AS$22,,1-$F40),)","v":0},{"$f":"IF(AT$9>=$F40,$H40*OFFSET(AT$22,,1-$F40),)","v":0},{"$f":"IF(AU$9>=$F40,$H40*OFFSET(AU$22,,1-$F40),)","v":0},{"$f":"IF(AV$9>=$F40,$H40*OFFSET(AV$22,,1-$F40),)","v":0},{"$f":"IF(AW$9>=$F40,$H40*OFFSET(AW$22,,1-$F40),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E41))","v":9},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E41))","v":330.75},null,{"$f":"IF(J$9>=$F41,$H41*OFFSET(J$22,,1-$F41),)","v":0},{"$f":"IF(K$9>=$F41,$H41*OFFSET(K$22,,1-$F41),)","v":0},{"$f":"IF(L$9>=$F41,$H41*OFFSET(L$22,,1-$F41),)","v":0},{"$f":"IF(M$9>=$F41,$H41*OFFSET(M$22,,1-$F41),)","v":0},{"$f":"IF(N$9>=$F41,$H41*OFFSET(N$22,,1-$F41),)","v":0},{"$f":"IF(O$9>=$F41,$H41*OFFSET(O$22,,1-$F41),)","v":0},{"$f":"IF(P$9>=$F41,$H41*OFFSET(P$22,,1-$F41),)","v":0},{"$f":"IF(Q$9>=$F41,$H41*OFFSET(Q$22,,1-$F41),)","v":0},{"$f":"IF(R$9>=$F41,$H41*OFFSET(R$22,,1-$F41),)","v":13.23},{"$f":"IF(S$9>=$F41,$H41*OFFSET(S$22,,1-$F41),)","v":13.23},{"$f":"IF(T$9>=$F41,$H41*OFFSET(T$22,,1-$F41),)","v":13.23},{"$f":"IF(U$9>=$F41,$H41*OFFSET(U$22,,1-$F41),)","v":13.23},{"$f":"IF(V$9>=$F41,$H41*OFFSET(V$22,,1-$F41),)","v":13.23},{"$f":"IF(W$9>=$F41,$H41*OFFSET(W$22,,1-$F41),)","v":13.23},{"$f":"IF(X$9>=$F41,$H41*OFFSET(X$22,,1-$F41),)","v":13.23},{"$f":"IF(Y$9>=$F41,$H41*OFFSET(Y$22,,1-$F41),)","v":13.23},{"$f":"IF(Z$9>=$F41,$H41*OFFSET(Z$22,,1-$F41),)","v":13.23},{"$f":"IF(AA$9>=$F41,$H41*OFFSET(AA$22,,1-$F41),)","v":13.23},{"$f":"IF(AB$9>=$F41,$H41*OFFSET(AB$22,,1-$F41),)","v":13.23},{"$f":"IF(AC$9>=$F41,$H41*OFFSET(AC$22,,1-$F41),)","v":185.22000000000003},{"$f":"IF(AD$9>=$F41,$H41*OFFSET(AD$22,,1-$F41),)","v":0},{"$f":"IF(AE$9>=$F41,$H41*OFFSET(AE$22,,1-$F41),)","v":0},{"$f":"IF(AF$9>=$F41,$H41*OFFSET(AF$22,,1-$F41),)","v":0},{"$f":"IF(AG$9>=$F41,$H41*OFFSET(AG$22,,1-$F41),)","v":0},{"$f":"IF(AH$9>=$F41,$H41*OFFSET(AH$22,,1-$F41),)","v":0},{"$f":"IF(AI$9>=$F41,$H41*OFFSET(AI$22,,1-$F41),)","v":0},{"$f":"IF(AJ$9>=$F41,$H41*OFFSET(AJ$22,,1-$F41),)","v":0},{"$f":"IF(AK$9>=$F41,$H41*OFFSET(AK$22,,1-$F41),)","v":0},{"$f":"IF(AL$9>=$F41,$H41*OFFSET(AL$22,,1-$F41),)","v":0},{"$f":"IF(AM$9>=$F41,$H41*OFFSET(AM$22,,1-$F41),)","v":0},{"$f":"IF(AN$9>=$F41,$H41*OFFSET(AN$22,,1-$F41),)","v":0},{"$f":"IF(AO$9>=$F41,$H41*OFFSET(AO$22,,1-$F41),)","v":0},{"$f":"IF(AP$9>=$F41,$H41*OFFSET(AP$22,,1-$F41),)","v":0},{"$f":"IF(AQ$9>=$F41,$H41*OFFSET(AQ$22,,1-$F41),)","v":0},{"$f":"IF(AR$9>=$F41,$H41*OFFSET(AR$22,,1-$F41),)","v":0},{"$f":"IF(AS$9>=$F41,$H41*OFFSET(AS$22,,1-$F41),)","v":0},{"$f":"IF(AT$9>=$F41,$H41*OFFSET(AT$22,,1-$F41),)","v":0},{"$f":"IF(AU$9>=$F41,$H41*OFFSET(AU$22,,1-$F41),)","v":0},{"$f":"IF(AV$9>=$F41,$H41*OFFSET(AV$22,,1-$F41),)","v":0},{"$f":"IF(AW$9>=$F41,$H41*OFFSET(AW$22,,1-$F41),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E42))","v":10},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E42))","v":110.25},null,{"$f":"IF(J$9>=$F42,$H42*OFFSET(J$22,,1-$F42),)","v":0},{"$f":"IF(K$9>=$F42,$H42*OFFSET(K$22,,1-$F42),)","v":0},{"$f":"IF(L$9>=$F42,$H42*OFFSET(L$22,,1-$F42),)","v":0},{"$f":"IF(M$9>=$F42,$H42*OFFSET(M$22,,1-$F42),)","v":0},{"$f":"IF(N$9>=$F42,$H42*OFFSET(N$22,,1-$F42),)","v":0},{"$f":"IF(O$9>=$F42,$H42*OFFSET(O$22,,1-$F42),)","v":0},{"$f":"IF(P$9>=$F42,$H42*OFFSET(P$22,,1-$F42),)","v":0},{"$f":"IF(Q$9>=$F42,$H42*OFFSET(Q$22,,1-$F42),)","v":0},{"$f":"IF(R$9>=$F42,$H42*OFFSET(R$22,,1-$F42),)","v":0},{"$f":"IF(S$9>=$F42,$H42*OFFSET(S$22,,1-$F42),)","v":4.41},{"$f":"IF(T$9>=$F42,$H42*OFFSET(T$22,,1-$F42),)","v":4.41},{"$f":"IF(U$9>=$F42,$H42*OFFSET(U$22,,1-$F42),)","v":4.41},{"$f":"IF(V$9>=$F42,$H42*OFFSET(V$22,,1-$F42),)","v":4.41},{"$f":"IF(W$9>=$F42,$H42*OFFSET(W$22,,1-$F42),)","v":4.41},{"$f":"IF(X$9>=$F42,$H42*OFFSET(X$22,,1-$F42),)","v":4.41},{"$f":"IF(Y$9>=$F42,$H42*OFFSET(Y$22,,1-$F42),)","v":4.41},{"$f":"IF(Z$9>=$F42,$H42*OFFSET(Z$22,,1-$F42),)","v":4.41},{"$f":"IF(AA$9>=$F42,$H42*OFFSET(AA$22,,1-$F42),)","v":4.41},{"$f":"IF(AB$9>=$F42,$H42*OFFSET(AB$22,,1-$F42),)","v":4.41},{"$f":"IF(AC$9>=$F42,$H42*OFFSET(AC$22,,1-$F42),)","v":4.41},{"$f":"IF(AD$9>=$F42,$H42*OFFSET(AD$22,,1-$F42),)","v":61.740000000000009},{"$f":"IF(AE$9>=$F42,$H42*OFFSET(AE$22,,1-$F42),)","v":0},{"$f":"IF(AF$9>=$F42,$H42*OFFSET(AF$22,,1-$F42),)","v":0},{"$f":"IF(AG$9>=$F42,$H42*OFFSET(AG$22,,1-$F42),)","v":0},{"$f":"IF(AH$9>=$F42,$H42*OFFSET(AH$22,,1-$F42),)","v":0},{"$f":"IF(AI$9>=$F42,$H42*OFFSET(AI$22,,1-$F42),)","v":0},{"$f":"IF(AJ$9>=$F42,$H42*OFFSET(AJ$22,,1-$F42),)","v":0},{"$f":"IF(AK$9>=$F42,$H42*OFFSET(AK$22,,1-$F42),)","v":0},{"$f":"IF(AL$9>=$F42,$H42*OFFSET(AL$22,,1-$F42),)","v":0},{"$f":"IF(AM$9>=$F42,$H42*OFFSET(AM$22,,1-$F42),)","v":0},{"$f":"IF(AN$9>=$F42,$H42*OFFSET(AN$22,,1-$F42),)","v":0},{"$f":"IF(AO$9>=$F42,$H42*OFFSET(AO$22,,1-$F42),)","v":0},{"$f":"IF(AP$9>=$F42,$H42*OFFSET(AP$22,,1-$F42),)","v":0},{"$f":"IF(AQ$9>=$F42,$H42*OFFSET(AQ$22,,1-$F42),)","v":0},{"$f":"IF(AR$9>=$F42,$H42*OFFSET(AR$22,,1-$F42),)","v":0},{"$f":"IF(AS$9>=$F42,$H42*OFFSET(AS$22,,1-$F42),)","v":0},{"$f":"IF(AT$9>=$F42,$H42*OFFSET(AT$22,,1-$F42),)","v":0},{"$f":"IF(AU$9>=$F42,$H42*OFFSET(AU$22,,1-$F42),)","v":0},{"$f":"IF(AV$9>=$F42,$H42*OFFSET(AV$22,,1-$F42),)","v":0},{"$f":"IF(AW$9>=$F42,$H42*OFFSET(AW$22,,1-$F42),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E43))","v":11},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E43))","v":220.5},null,{"$f":"IF(J$9>=$F43,$H43*OFFSET(J$22,,1-$F43),)","v":0},{"$f":"IF(K$9>=$F43,$H43*OFFSET(K$22,,1-$F43),)","v":0},{"$f":"IF(L$9>=$F43,$H43*OFFSET(L$22,,1-$F43),)","v":0},{"$f":"IF(M$9>=$F43,$H43*OFFSET(M$22,,1-$F43),)","v":0},{"$f":"IF(N$9>=$F43,$H43*OFFSET(N$22,,1-$F43),)","v":0},{"$f":"IF(O$9>=$F43,$H43*OFFSET(O$22,,1-$F43),)","v":0},{"$f":"IF(P$9>=$F43,$H43*OFFSET(P$22,,1-$F43),)","v":0},{"$f":"IF(Q$9>=$F43,$H43*OFFSET(Q$22,,1-$F43),)","v":0},{"$f":"IF(R$9>=$F43,$H43*OFFSET(R$22,,1-$F43),)","v":0},{"$f":"IF(S$9>=$F43,$H43*OFFSET(S$22,,1-$F43),)","v":0},{"$f":"IF(T$9>=$F43,$H43*OFFSET(T$22,,1-$F43),)","v":8.82},{"$f":"IF(U$9>=$F43,$H43*OFFSET(U$22,,1-$F43),)","v":8.82},{"$f":"IF(V$9>=$F43,$H43*OFFSET(V$22,,1-$F43),)","v":8.82},{"$f":"IF(W$9>=$F43,$H43*OFFSET(W$22,,1-$F43),)","v":8.82},{"$f":"IF(X$9>=$F43,$H43*OFFSET(X$22,,1-$F43),)","v":8.82},{"$f":"IF(Y$9>=$F43,$H43*OFFSET(Y$22,,1-$F43),)","v":8.82},{"$f":"IF(Z$9>=$F43,$H43*OFFSET(Z$22,,1-$F43),)","v":8.82},{"$f":"IF(AA$9>=$F43,$H43*OFFSET(AA$22,,1-$F43),)","v":8.82},{"$f":"IF(AB$9>=$F43,$H43*OFFSET(AB$22,,1-$F43),)","v":8.82},{"$f":"IF(AC$9>=$F43,$H43*OFFSET(AC$22,,1-$F43),)","v":8.82},{"$f":"IF(AD$9>=$F43,$H43*OFFSET(AD$22,,1-$F43),)","v":8.82},{"$f":"IF(AE$9>=$F43,$H43*OFFSET(AE$22,,1-$F43),)","v":123.48000000000002},{"$f":"IF(AF$9>=$F43,$H43*OFFSET(AF$22,,1-$F43),)","v":0},{"$f":"IF(AG$9>=$F43,$H43*OFFSET(AG$22,,1-$F43),)","v":0},{"$f":"IF(AH$9>=$F43,$H43*OFFSET(AH$22,,1-$F43),)","v":0},{"$f":"IF(AI$9>=$F43,$H43*OFFSET(AI$22,,1-$F43),)","v":0},{"$f":"IF(AJ$9>=$F43,$H43*OFFSET(AJ$22,,1-$F43),)","v":0},{"$f":"IF(AK$9>=$F43,$H43*OFFSET(AK$22,,1-$F43),)","v":0},{"$f":"IF(AL$9>=$F43,$H43*OFFSET(AL$22,,1-$F43),)","v":0},{"$f":"IF(AM$9>=$F43,$H43*OFFSET(AM$22,,1-$F43),)","v":0},{"$f":"IF(AN$9>=$F43,$H43*OFFSET(AN$22,,1-$F43),)","v":0},{"$f":"IF(AO$9>=$F43,$H43*OFFSET(AO$22,,1-$F43),)","v":0},{"$f":"IF(AP$9>=$F43,$H43*OFFSET(AP$22,,1-$F43),)","v":0},{"$f":"IF(AQ$9>=$F43,$H43*OFFSET(AQ$22,,1-$F43),)","v":0},{"$f":"IF(AR$9>=$F43,$H43*OFFSET(AR$22,,1-$F43),)","v":0},{"$f":"IF(AS$9>=$F43,$H43*OFFSET(AS$22,,1-$F43),)","v":0},{"$f":"IF(AT$9>=$F43,$H43*OFFSET(AT$22,,1-$F43),)","v":0},{"$f":"IF(AU$9>=$F43,$H43*OFFSET(AU$22,,1-$F43),)","v":0},{"$f":"IF(AV$9>=$F43,$H43*OFFSET(AV$22,,1-$F43),)","v":0},{"$f":"IF(AW$9>=$F43,$H43*OFFSET(AW$22,,1-$F43),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E44))","v":12},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E44))","v":440.99999999999989},null,{"$f":"IF(J$9>=$F44,$H44*OFFSET(J$22,,1-$F44),)","v":0},{"$f":"IF(K$9>=$F44,$H44*OFFSET(K$22,,1-$F44),)","v":0},{"$f":"IF(L$9>=$F44,$H44*OFFSET(L$22,,1-$F44),)","v":0},{"$f":"IF(M$9>=$F44,$H44*OFFSET(M$22,,1-$F44),)","v":0},{"$f":"IF(N$9>=$F44,$H44*OFFSET(N$22,,1-$F44),)","v":0},{"$f":"IF(O$9>=$F44,$H44*OFFSET(O$22,,1-$F44),)","v":0},{"$f":"IF(P$9>=$F44,$H44*OFFSET(P$22,,1-$F44),)","v":0},{"$f":"IF(Q$9>=$F44,$H44*OFFSET(Q$22,,1-$F44),)","v":0},{"$f":"IF(R$9>=$F44,$H44*OFFSET(R$22,,1-$F44),)","v":0},{"$f":"IF(S$9>=$F44,$H44*OFFSET(S$22,,1-$F44),)","v":0},{"$f":"IF(T$9>=$F44,$H44*OFFSET(T$22,,1-$F44),)","v":0},{"$f":"IF(U$9>=$F44,$H44*OFFSET(U$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(V$9>=$F44,$H44*OFFSET(V$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(W$9>=$F44,$H44*OFFSET(W$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(X$9>=$F44,$H44*OFFSET(X$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(Y$9>=$F44,$H44*OFFSET(Y$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(Z$9>=$F44,$H44*OFFSET(Z$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(AA$9>=$F44,$H44*OFFSET(AA$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(AB$9>=$F44,$H44*OFFSET(AB$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(AC$9>=$F44,$H44*OFFSET(AC$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(AD$9>=$F44,$H44*OFFSET(AD$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(AE$9>=$F44,$H44*OFFSET(AE$22,,1-$F44),)","v":17.639999999999997},{"$f":"IF(AF$9>=$F44,$H44*OFFSET(AF$22,,1-$F44),)","v":246.95999999999995},{"$f":"IF(AG$9>=$F44,$H44*OFFSET(AG$22,,1-$F44),)","v":0},{"$f":"IF(AH$9>=$F44,$H44*OFFSET(AH$22,,1-$F44),)","v":0},{"$f":"IF(AI$9>=$F44,$H44*OFFSET(AI$22,,1-$F44),)","v":0},{"$f":"IF(AJ$9>=$F44,$H44*OFFSET(AJ$22,,1-$F44),)","v":0},{"$f":"IF(AK$9>=$F44,$H44*OFFSET(AK$22,,1-$F44),)","v":0},{"$f":"IF(AL$9>=$F44,$H44*OFFSET(AL$22,,1-$F44),)","v":0},{"$f":"IF(AM$9>=$F44,$H44*OFFSET(AM$22,,1-$F44),)","v":0},{"$f":"IF(AN$9>=$F44,$H44*OFFSET(AN$22,,1-$F44),)","v":0},{"$f":"IF(AO$9>=$F44,$H44*OFFSET(AO$22,,1-$F44),)","v":0},{"$f":"IF(AP$9>=$F44,$H44*OFFSET(AP$22,,1-$F44),)","v":0},{"$f":"IF(AQ$9>=$F44,$H44*OFFSET(AQ$22,,1-$F44),)","v":0},{"$f":"IF(AR$9>=$F44,$H44*OFFSET(AR$22,,1-$F44),)","v":0},{"$f":"IF(AS$9>=$F44,$H44*OFFSET(AS$22,,1-$F44),)","v":0},{"$f":"IF(AT$9>=$F44,$H44*OFFSET(AT$22,,1-$F44),)","v":0},{"$f":"IF(AU$9>=$F44,$H44*OFFSET(AU$22,,1-$F44),)","v":0},{"$f":"IF(AV$9>=$F44,$H44*OFFSET(AV$22,,1-$F44),)","v":0},{"$f":"IF(AW$9>=$F44,$H44*OFFSET(AW$22,,1-$F44),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E45))","v":13},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E45))","v":347.28750000000002},null,{"$f":"IF(J$9>=$F45,$H45*OFFSET(J$22,,1-$F45),)","v":0},{"$f":"IF(K$9>=$F45,$H45*OFFSET(K$22,,1-$F45),)","v":0},{"$f":"IF(L$9>=$F45,$H45*OFFSET(L$22,,1-$F45),)","v":0},{"$f":"IF(M$9>=$F45,$H45*OFFSET(M$22,,1-$F45),)","v":0},{"$f":"IF(N$9>=$F45,$H45*OFFSET(N$22,,1-$F45),)","v":0},{"$f":"IF(O$9>=$F45,$H45*OFFSET(O$22,,1-$F45),)","v":0},{"$f":"IF(P$9>=$F45,$H45*OFFSET(P$22,,1-$F45),)","v":0},{"$f":"IF(Q$9>=$F45,$H45*OFFSET(Q$22,,1-$F45),)","v":0},{"$f":"IF(R$9>=$F45,$H45*OFFSET(R$22,,1-$F45),)","v":0},{"$f":"IF(S$9>=$F45,$H45*OFFSET(S$22,,1-$F45),)","v":0},{"$f":"IF(T$9>=$F45,$H45*OFFSET(T$22,,1-$F45),)","v":0},{"$f":"IF(U$9>=$F45,$H45*OFFSET(U$22,,1-$F45),)","v":0},{"$f":"IF(V$9>=$F45,$H45*OFFSET(V$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(W$9>=$F45,$H45*OFFSET(W$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(X$9>=$F45,$H45*OFFSET(X$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(Y$9>=$F45,$H45*OFFSET(Y$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(Z$9>=$F45,$H45*OFFSET(Z$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(AA$9>=$F45,$H45*OFFSET(AA$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(AB$9>=$F45,$H45*OFFSET(AB$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(AC$9>=$F45,$H45*OFFSET(AC$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(AD$9>=$F45,$H45*OFFSET(AD$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(AE$9>=$F45,$H45*OFFSET(AE$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(AF$9>=$F45,$H45*OFFSET(AF$22,,1-$F45),)","v":13.891500000000001},{"$f":"IF(AG$9>=$F45,$H45*OFFSET(AG$22,,1-$F45),)","v":194.48100000000002},{"$f":"IF(AH$9>=$F45,$H45*OFFSET(AH$22,,1-$F45),)","v":0},{"$f":"IF(AI$9>=$F45,$H45*OFFSET(AI$22,,1-$F45),)","v":0},{"$f":"IF(AJ$9>=$F45,$H45*OFFSET(AJ$22,,1-$F45),)","v":0},{"$f":"IF(AK$9>=$F45,$H45*OFFSET(AK$22,,1-$F45),)","v":0},{"$f":"IF(AL$9>=$F45,$H45*OFFSET(AL$22,,1-$F45),)","v":0},{"$f":"IF(AM$9>=$F45,$H45*OFFSET(AM$22,,1-$F45),)","v":0},{"$f":"IF(AN$9>=$F45,$H45*OFFSET(AN$22,,1-$F45),)","v":0},{"$f":"IF(AO$9>=$F45,$H45*OFFSET(AO$22,,1-$F45),)","v":0},{"$f":"IF(AP$9>=$F45,$H45*OFFSET(AP$22,,1-$F45),)","v":0},{"$f":"IF(AQ$9>=$F45,$H45*OFFSET(AQ$22,,1-$F45),)","v":0},{"$f":"IF(AR$9>=$F45,$H45*OFFSET(AR$22,,1-$F45),)","v":0},{"$f":"IF(AS$9>=$F45,$H45*OFFSET(AS$22,,1-$F45),)","v":0},{"$f":"IF(AT$9>=$F45,$H45*OFFSET(AT$22,,1-$F45),)","v":0},{"$f":"IF(AU$9>=$F45,$H45*OFFSET(AU$22,,1-$F45),)","v":0},{"$f":"IF(AV$9>=$F45,$H45*OFFSET(AV$22,,1-$F45),)","v":0},{"$f":"IF(AW$9>=$F45,$H45*OFFSET(AW$22,,1-$F45),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E46))","v":14},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E46))","v":115.7625},null,{"$f":"IF(J$9>=$F46,$H46*OFFSET(J$22,,1-$F46),)","v":0},{"$f":"IF(K$9>=$F46,$H46*OFFSET(K$22,,1-$F46),)","v":0},{"$f":"IF(L$9>=$F46,$H46*OFFSET(L$22,,1-$F46),)","v":0},{"$f":"IF(M$9>=$F46,$H46*OFFSET(M$22,,1-$F46),)","v":0},{"$f":"IF(N$9>=$F46,$H46*OFFSET(N$22,,1-$F46),)","v":0},{"$f":"IF(O$9>=$F46,$H46*OFFSET(O$22,,1-$F46),)","v":0},{"$f":"IF(P$9>=$F46,$H46*OFFSET(P$22,,1-$F46),)","v":0},{"$f":"IF(Q$9>=$F46,$H46*OFFSET(Q$22,,1-$F46),)","v":0},{"$f":"IF(R$9>=$F46,$H46*OFFSET(R$22,,1-$F46),)","v":0},{"$f":"IF(S$9>=$F46,$H46*OFFSET(S$22,,1-$F46),)","v":0},{"$f":"IF(T$9>=$F46,$H46*OFFSET(T$22,,1-$F46),)","v":0},{"$f":"IF(U$9>=$F46,$H46*OFFSET(U$22,,1-$F46),)","v":0},{"$f":"IF(V$9>=$F46,$H46*OFFSET(V$22,,1-$F46),)","v":0},{"$f":"IF(W$9>=$F46,$H46*OFFSET(W$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(X$9>=$F46,$H46*OFFSET(X$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(Y$9>=$F46,$H46*OFFSET(Y$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(Z$9>=$F46,$H46*OFFSET(Z$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AA$9>=$F46,$H46*OFFSET(AA$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AB$9>=$F46,$H46*OFFSET(AB$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AC$9>=$F46,$H46*OFFSET(AC$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AD$9>=$F46,$H46*OFFSET(AD$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AE$9>=$F46,$H46*OFFSET(AE$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AF$9>=$F46,$H46*OFFSET(AF$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AG$9>=$F46,$H46*OFFSET(AG$22,,1-$F46),)","v":4.6305000000000005},{"$f":"IF(AH$9>=$F46,$H46*OFFSET(AH$22,,1-$F46),)","v":64.827000000000012},{"$f":"IF(AI$9>=$F46,$H46*OFFSET(AI$22,,1-$F46),)","v":0},{"$f":"IF(AJ$9>=$F46,$H46*OFFSET(AJ$22,,1-$F46),)","v":0},{"$f":"IF(AK$9>=$F46,$H46*OFFSET(AK$22,,1-$F46),)","v":0},{"$f":"IF(AL$9>=$F46,$H46*OFFSET(AL$22,,1-$F46),)","v":0},{"$f":"IF(AM$9>=$F46,$H46*OFFSET(AM$22,,1-$F46),)","v":0},{"$f":"IF(AN$9>=$F46,$H46*OFFSET(AN$22,,1-$F46),)","v":0},{"$f":"IF(AO$9>=$F46,$H46*OFFSET(AO$22,,1-$F46),)","v":0},{"$f":"IF(AP$9>=$F46,$H46*OFFSET(AP$22,,1-$F46),)","v":0},{"$f":"IF(AQ$9>=$F46,$H46*OFFSET(AQ$22,,1-$F46),)","v":0},{"$f":"IF(AR$9>=$F46,$H46*OFFSET(AR$22,,1-$F46),)","v":0},{"$f":"IF(AS$9>=$F46,$H46*OFFSET(AS$22,,1-$F46),)","v":0},{"$f":"IF(AT$9>=$F46,$H46*OFFSET(AT$22,,1-$F46),)","v":0},{"$f":"IF(AU$9>=$F46,$H46*OFFSET(AU$22,,1-$F46),)","v":0},{"$f":"IF(AV$9>=$F46,$H46*OFFSET(AV$22,,1-$F46),)","v":0},{"$f":"IF(AW$9>=$F46,$H46*OFFSET(AW$22,,1-$F46),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E47))","v":15},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E47))","v":231.52500000000001},null,{"$f":"IF(J$9>=$F47,$H47*OFFSET(J$22,,1-$F47),)","v":0},{"$f":"IF(K$9>=$F47,$H47*OFFSET(K$22,,1-$F47),)","v":0},{"$f":"IF(L$9>=$F47,$H47*OFFSET(L$22,,1-$F47),)","v":0},{"$f":"IF(M$9>=$F47,$H47*OFFSET(M$22,,1-$F47),)","v":0},{"$f":"IF(N$9>=$F47,$H47*OFFSET(N$22,,1-$F47),)","v":0},{"$f":"IF(O$9>=$F47,$H47*OFFSET(O$22,,1-$F47),)","v":0},{"$f":"IF(P$9>=$F47,$H47*OFFSET(P$22,,1-$F47),)","v":0},{"$f":"IF(Q$9>=$F47,$H47*OFFSET(Q$22,,1-$F47),)","v":0},{"$f":"IF(R$9>=$F47,$H47*OFFSET(R$22,,1-$F47),)","v":0},{"$f":"IF(S$9>=$F47,$H47*OFFSET(S$22,,1-$F47),)","v":0},{"$f":"IF(T$9>=$F47,$H47*OFFSET(T$22,,1-$F47),)","v":0},{"$f":"IF(U$9>=$F47,$H47*OFFSET(U$22,,1-$F47),)","v":0},{"$f":"IF(V$9>=$F47,$H47*OFFSET(V$22,,1-$F47),)","v":0},{"$f":"IF(W$9>=$F47,$H47*OFFSET(W$22,,1-$F47),)","v":0},{"$f":"IF(X$9>=$F47,$H47*OFFSET(X$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(Y$9>=$F47,$H47*OFFSET(Y$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(Z$9>=$F47,$H47*OFFSET(Z$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AA$9>=$F47,$H47*OFFSET(AA$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AB$9>=$F47,$H47*OFFSET(AB$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AC$9>=$F47,$H47*OFFSET(AC$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AD$9>=$F47,$H47*OFFSET(AD$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AE$9>=$F47,$H47*OFFSET(AE$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AF$9>=$F47,$H47*OFFSET(AF$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AG$9>=$F47,$H47*OFFSET(AG$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AH$9>=$F47,$H47*OFFSET(AH$22,,1-$F47),)","v":9.261000000000001},{"$f":"IF(AI$9>=$F47,$H47*OFFSET(AI$22,,1-$F47),)","v":129.65400000000002},{"$f":"IF(AJ$9>=$F47,$H47*OFFSET(AJ$22,,1-$F47),)","v":0},{"$f":"IF(AK$9>=$F47,$H47*OFFSET(AK$22,,1-$F47),)","v":0},{"$f":"IF(AL$9>=$F47,$H47*OFFSET(AL$22,,1-$F47),)","v":0},{"$f":"IF(AM$9>=$F47,$H47*OFFSET(AM$22,,1-$F47),)","v":0},{"$f":"IF(AN$9>=$F47,$H47*OFFSET(AN$22,,1-$F47),)","v":0},{"$f":"IF(AO$9>=$F47,$H47*OFFSET(AO$22,,1-$F47),)","v":0},{"$f":"IF(AP$9>=$F47,$H47*OFFSET(AP$22,,1-$F47),)","v":0},{"$f":"IF(AQ$9>=$F47,$H47*OFFSET(AQ$22,,1-$F47),)","v":0},{"$f":"IF(AR$9>=$F47,$H47*OFFSET(AR$22,,1-$F47),)","v":0},{"$f":"IF(AS$9>=$F47,$H47*OFFSET(AS$22,,1-$F47),)","v":0},{"$f":"IF(AT$9>=$F47,$H47*OFFSET(AT$22,,1-$F47),)","v":0},{"$f":"IF(AU$9>=$F47,$H47*OFFSET(AU$22,,1-$F47),)","v":0},{"$f":"IF(AV$9>=$F47,$H47*OFFSET(AV$22,,1-$F47),)","v":0},{"$f":"IF(AW$9>=$F47,$H47*OFFSET(AW$22,,1-$F47),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E48))","v":16},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E48))","v":463.0499999999999},null,{"$f":"IF(J$9>=$F48,$H48*OFFSET(J$22,,1-$F48),)","v":0},{"$f":"IF(K$9>=$F48,$H48*OFFSET(K$22,,1-$F48),)","v":0},{"$f":"IF(L$9>=$F48,$H48*OFFSET(L$22,,1-$F48),)","v":0},{"$f":"IF(M$9>=$F48,$H48*OFFSET(M$22,,1-$F48),)","v":0},{"$f":"IF(N$9>=$F48,$H48*OFFSET(N$22,,1-$F48),)","v":0},{"$f":"IF(O$9>=$F48,$H48*OFFSET(O$22,,1-$F48),)","v":0},{"$f":"IF(P$9>=$F48,$H48*OFFSET(P$22,,1-$F48),)","v":0},{"$f":"IF(Q$9>=$F48,$H48*OFFSET(Q$22,,1-$F48),)","v":0},{"$f":"IF(R$9>=$F48,$H48*OFFSET(R$22,,1-$F48),)","v":0},{"$f":"IF(S$9>=$F48,$H48*OFFSET(S$22,,1-$F48),)","v":0},{"$f":"IF(T$9>=$F48,$H48*OFFSET(T$22,,1-$F48),)","v":0},{"$f":"IF(U$9>=$F48,$H48*OFFSET(U$22,,1-$F48),)","v":0},{"$f":"IF(V$9>=$F48,$H48*OFFSET(V$22,,1-$F48),)","v":0},{"$f":"IF(W$9>=$F48,$H48*OFFSET(W$22,,1-$F48),)","v":0},{"$f":"IF(X$9>=$F48,$H48*OFFSET(X$22,,1-$F48),)","v":0},{"$f":"IF(Y$9>=$F48,$H48*OFFSET(Y$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(Z$9>=$F48,$H48*OFFSET(Z$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AA$9>=$F48,$H48*OFFSET(AA$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AB$9>=$F48,$H48*OFFSET(AB$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AC$9>=$F48,$H48*OFFSET(AC$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AD$9>=$F48,$H48*OFFSET(AD$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AE$9>=$F48,$H48*OFFSET(AE$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AF$9>=$F48,$H48*OFFSET(AF$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AG$9>=$F48,$H48*OFFSET(AG$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AH$9>=$F48,$H48*OFFSET(AH$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AI$9>=$F48,$H48*OFFSET(AI$22,,1-$F48),)","v":18.521999999999995},{"$f":"IF(AJ$9>=$F48,$H48*OFFSET(AJ$22,,1-$F48),)","v":259.30799999999999},{"$f":"IF(AK$9>=$F48,$H48*OFFSET(AK$22,,1-$F48),)","v":0},{"$f":"IF(AL$9>=$F48,$H48*OFFSET(AL$22,,1-$F48),)","v":0},{"$f":"IF(AM$9>=$F48,$H48*OFFSET(AM$22,,1-$F48),)","v":0},{"$f":"IF(AN$9>=$F48,$H48*OFFSET(AN$22,,1-$F48),)","v":0},{"$f":"IF(AO$9>=$F48,$H48*OFFSET(AO$22,,1-$F48),)","v":0},{"$f":"IF(AP$9>=$F48,$H48*OFFSET(AP$22,,1-$F48),)","v":0},{"$f":"IF(AQ$9>=$F48,$H48*OFFSET(AQ$22,,1-$F48),)","v":0},{"$f":"IF(AR$9>=$F48,$H48*OFFSET(AR$22,,1-$F48),)","v":0},{"$f":"IF(AS$9>=$F48,$H48*OFFSET(AS$22,,1-$F48),)","v":0},{"$f":"IF(AT$9>=$F48,$H48*OFFSET(AT$22,,1-$F48),)","v":0},{"$f":"IF(AU$9>=$F48,$H48*OFFSET(AU$22,,1-$F48),)","v":0},{"$f":"IF(AV$9>=$F48,$H48*OFFSET(AV$22,,1-$F48),)","v":0},{"$f":"IF(AW$9>=$F48,$H48*OFFSET(AW$22,,1-$F48),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E49))","v":17},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E49))","v":364.65187500000002},null,{"$f":"IF(J$9>=$F49,$H49*OFFSET(J$22,,1-$F49),)","v":0},{"$f":"IF(K$9>=$F49,$H49*OFFSET(K$22,,1-$F49),)","v":0},{"$f":"IF(L$9>=$F49,$H49*OFFSET(L$22,,1-$F49),)","v":0},{"$f":"IF(M$9>=$F49,$H49*OFFSET(M$22,,1-$F49),)","v":0},{"$f":"IF(N$9>=$F49,$H49*OFFSET(N$22,,1-$F49),)","v":0},{"$f":"IF(O$9>=$F49,$H49*OFFSET(O$22,,1-$F49),)","v":0},{"$f":"IF(P$9>=$F49,$H49*OFFSET(P$22,,1-$F49),)","v":0},{"$f":"IF(Q$9>=$F49,$H49*OFFSET(Q$22,,1-$F49),)","v":0},{"$f":"IF(R$9>=$F49,$H49*OFFSET(R$22,,1-$F49),)","v":0},{"$f":"IF(S$9>=$F49,$H49*OFFSET(S$22,,1-$F49),)","v":0},{"$f":"IF(T$9>=$F49,$H49*OFFSET(T$22,,1-$F49),)","v":0},{"$f":"IF(U$9>=$F49,$H49*OFFSET(U$22,,1-$F49),)","v":0},{"$f":"IF(V$9>=$F49,$H49*OFFSET(V$22,,1-$F49),)","v":0},{"$f":"IF(W$9>=$F49,$H49*OFFSET(W$22,,1-$F49),)","v":0},{"$f":"IF(X$9>=$F49,$H49*OFFSET(X$22,,1-$F49),)","v":0},{"$f":"IF(Y$9>=$F49,$H49*OFFSET(Y$22,,1-$F49),)","v":0},{"$f":"IF(Z$9>=$F49,$H49*OFFSET(Z$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AA$9>=$F49,$H49*OFFSET(AA$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AB$9>=$F49,$H49*OFFSET(AB$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AC$9>=$F49,$H49*OFFSET(AC$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AD$9>=$F49,$H49*OFFSET(AD$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AE$9>=$F49,$H49*OFFSET(AE$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AF$9>=$F49,$H49*OFFSET(AF$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AG$9>=$F49,$H49*OFFSET(AG$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AH$9>=$F49,$H49*OFFSET(AH$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AI$9>=$F49,$H49*OFFSET(AI$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AJ$9>=$F49,$H49*OFFSET(AJ$22,,1-$F49),)","v":14.586075000000001},{"$f":"IF(AK$9>=$F49,$H49*OFFSET(AK$22,,1-$F49),)","v":204.20505000000003},{"$f":"IF(AL$9>=$F49,$H49*OFFSET(AL$22,,1-$F49),)","v":0},{"$f":"IF(AM$9>=$F49,$H49*OFFSET(AM$22,,1-$F49),)","v":0},{"$f":"IF(AN$9>=$F49,$H49*OFFSET(AN$22,,1-$F49),)","v":0},{"$f":"IF(AO$9>=$F49,$H49*OFFSET(AO$22,,1-$F49),)","v":0},{"$f":"IF(AP$9>=$F49,$H49*OFFSET(AP$22,,1-$F49),)","v":0},{"$f":"IF(AQ$9>=$F49,$H49*OFFSET(AQ$22,,1-$F49),)","v":0},{"$f":"IF(AR$9>=$F49,$H49*OFFSET(AR$22,,1-$F49),)","v":0},{"$f":"IF(AS$9>=$F49,$H49*OFFSET(AS$22,,1-$F49),)","v":0},{"$f":"IF(AT$9>=$F49,$H49*OFFSET(AT$22,,1-$F49),)","v":0},{"$f":"IF(AU$9>=$F49,$H49*OFFSET(AU$22,,1-$F49),)","v":0},{"$f":"IF(AV$9>=$F49,$H49*OFFSET(AV$22,,1-$F49),)","v":0},{"$f":"IF(AW$9>=$F49,$H49*OFFSET(AW$22,,1-$F49),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E50))","v":18},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E50))","v":121.55062500000001},null,{"$f":"IF(J$9>=$F50,$H50*OFFSET(J$22,,1-$F50),)","v":0},{"$f":"IF(K$9>=$F50,$H50*OFFSET(K$22,,1-$F50),)","v":0},{"$f":"IF(L$9>=$F50,$H50*OFFSET(L$22,,1-$F50),)","v":0},{"$f":"IF(M$9>=$F50,$H50*OFFSET(M$22,,1-$F50),)","v":0},{"$f":"IF(N$9>=$F50,$H50*OFFSET(N$22,,1-$F50),)","v":0},{"$f":"IF(O$9>=$F50,$H50*OFFSET(O$22,,1-$F50),)","v":0},{"$f":"IF(P$9>=$F50,$H50*OFFSET(P$22,,1-$F50),)","v":0},{"$f":"IF(Q$9>=$F50,$H50*OFFSET(Q$22,,1-$F50),)","v":0},{"$f":"IF(R$9>=$F50,$H50*OFFSET(R$22,,1-$F50),)","v":0},{"$f":"IF(S$9>=$F50,$H50*OFFSET(S$22,,1-$F50),)","v":0},{"$f":"IF(T$9>=$F50,$H50*OFFSET(T$22,,1-$F50),)","v":0},{"$f":"IF(U$9>=$F50,$H50*OFFSET(U$22,,1-$F50),)","v":0},{"$f":"IF(V$9>=$F50,$H50*OFFSET(V$22,,1-$F50),)","v":0},{"$f":"IF(W$9>=$F50,$H50*OFFSET(W$22,,1-$F50),)","v":0},{"$f":"IF(X$9>=$F50,$H50*OFFSET(X$22,,1-$F50),)","v":0},{"$f":"IF(Y$9>=$F50,$H50*OFFSET(Y$22,,1-$F50),)","v":0},{"$f":"IF(Z$9>=$F50,$H50*OFFSET(Z$22,,1-$F50),)","v":0},{"$f":"IF(AA$9>=$F50,$H50*OFFSET(AA$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AB$9>=$F50,$H50*OFFSET(AB$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AC$9>=$F50,$H50*OFFSET(AC$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AD$9>=$F50,$H50*OFFSET(AD$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AE$9>=$F50,$H50*OFFSET(AE$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AF$9>=$F50,$H50*OFFSET(AF$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AG$9>=$F50,$H50*OFFSET(AG$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AH$9>=$F50,$H50*OFFSET(AH$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AI$9>=$F50,$H50*OFFSET(AI$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AJ$9>=$F50,$H50*OFFSET(AJ$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AK$9>=$F50,$H50*OFFSET(AK$22,,1-$F50),)","v":4.8620250000000009},{"$f":"IF(AL$9>=$F50,$H50*OFFSET(AL$22,,1-$F50),)","v":68.068350000000009},{"$f":"IF(AM$9>=$F50,$H50*OFFSET(AM$22,,1-$F50),)","v":0},{"$f":"IF(AN$9>=$F50,$H50*OFFSET(AN$22,,1-$F50),)","v":0},{"$f":"IF(AO$9>=$F50,$H50*OFFSET(AO$22,,1-$F50),)","v":0},{"$f":"IF(AP$9>=$F50,$H50*OFFSET(AP$22,,1-$F50),)","v":0},{"$f":"IF(AQ$9>=$F50,$H50*OFFSET(AQ$22,,1-$F50),)","v":0},{"$f":"IF(AR$9>=$F50,$H50*OFFSET(AR$22,,1-$F50),)","v":0},{"$f":"IF(AS$9>=$F50,$H50*OFFSET(AS$22,,1-$F50),)","v":0},{"$f":"IF(AT$9>=$F50,$H50*OFFSET(AT$22,,1-$F50),)","v":0},{"$f":"IF(AU$9>=$F50,$H50*OFFSET(AU$22,,1-$F50),)","v":0},{"$f":"IF(AV$9>=$F50,$H50*OFFSET(AV$22,,1-$F50),)","v":0},{"$f":"IF(AW$9>=$F50,$H50*OFFSET(AW$22,,1-$F50),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E51))","v":19},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E51))","v":243.10125000000002},null,{"$f":"IF(J$9>=$F51,$H51*OFFSET(J$22,,1-$F51),)","v":0},{"$f":"IF(K$9>=$F51,$H51*OFFSET(K$22,,1-$F51),)","v":0},{"$f":"IF(L$9>=$F51,$H51*OFFSET(L$22,,1-$F51),)","v":0},{"$f":"IF(M$9>=$F51,$H51*OFFSET(M$22,,1-$F51),)","v":0},{"$f":"IF(N$9>=$F51,$H51*OFFSET(N$22,,1-$F51),)","v":0},{"$f":"IF(O$9>=$F51,$H51*OFFSET(O$22,,1-$F51),)","v":0},{"$f":"IF(P$9>=$F51,$H51*OFFSET(P$22,,1-$F51),)","v":0},{"$f":"IF(Q$9>=$F51,$H51*OFFSET(Q$22,,1-$F51),)","v":0},{"$f":"IF(R$9>=$F51,$H51*OFFSET(R$22,,1-$F51),)","v":0},{"$f":"IF(S$9>=$F51,$H51*OFFSET(S$22,,1-$F51),)","v":0},{"$f":"IF(T$9>=$F51,$H51*OFFSET(T$22,,1-$F51),)","v":0},{"$f":"IF(U$9>=$F51,$H51*OFFSET(U$22,,1-$F51),)","v":0},{"$f":"IF(V$9>=$F51,$H51*OFFSET(V$22,,1-$F51),)","v":0},{"$f":"IF(W$9>=$F51,$H51*OFFSET(W$22,,1-$F51),)","v":0},{"$f":"IF(X$9>=$F51,$H51*OFFSET(X$22,,1-$F51),)","v":0},{"$f":"IF(Y$9>=$F51,$H51*OFFSET(Y$22,,1-$F51),)","v":0},{"$f":"IF(Z$9>=$F51,$H51*OFFSET(Z$22,,1-$F51),)","v":0},{"$f":"IF(AA$9>=$F51,$H51*OFFSET(AA$22,,1-$F51),)","v":0},{"$f":"IF(AB$9>=$F51,$H51*OFFSET(AB$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AC$9>=$F51,$H51*OFFSET(AC$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AD$9>=$F51,$H51*OFFSET(AD$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AE$9>=$F51,$H51*OFFSET(AE$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AF$9>=$F51,$H51*OFFSET(AF$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AG$9>=$F51,$H51*OFFSET(AG$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AH$9>=$F51,$H51*OFFSET(AH$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AI$9>=$F51,$H51*OFFSET(AI$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AJ$9>=$F51,$H51*OFFSET(AJ$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AK$9>=$F51,$H51*OFFSET(AK$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AL$9>=$F51,$H51*OFFSET(AL$22,,1-$F51),)","v":9.7240500000000019},{"$f":"IF(AM$9>=$F51,$H51*OFFSET(AM$22,,1-$F51),)","v":136.13670000000002},{"$f":"IF(AN$9>=$F51,$H51*OFFSET(AN$22,,1-$F51),)","v":0},{"$f":"IF(AO$9>=$F51,$H51*OFFSET(AO$22,,1-$F51),)","v":0},{"$f":"IF(AP$9>=$F51,$H51*OFFSET(AP$22,,1-$F51),)","v":0},{"$f":"IF(AQ$9>=$F51,$H51*OFFSET(AQ$22,,1-$F51),)","v":0},{"$f":"IF(AR$9>=$F51,$H51*OFFSET(AR$22,,1-$F51),)","v":0},{"$f":"IF(AS$9>=$F51,$H51*OFFSET(AS$22,,1-$F51),)","v":0},{"$f":"IF(AT$9>=$F51,$H51*OFFSET(AT$22,,1-$F51),)","v":0},{"$f":"IF(AU$9>=$F51,$H51*OFFSET(AU$22,,1-$F51),)","v":0},{"$f":"IF(AV$9>=$F51,$H51*OFFSET(AV$22,,1-$F51),)","v":0},{"$f":"IF(AW$9>=$F51,$H51*OFFSET(AW$22,,1-$F51),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E52))","v":20},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E52))","v":486.20249999999993},null,{"$f":"IF(J$9>=$F52,$H52*OFFSET(J$22,,1-$F52),)","v":0},{"$f":"IF(K$9>=$F52,$H52*OFFSET(K$22,,1-$F52),)","v":0},{"$f":"IF(L$9>=$F52,$H52*OFFSET(L$22,,1-$F52),)","v":0},{"$f":"IF(M$9>=$F52,$H52*OFFSET(M$22,,1-$F52),)","v":0},{"$f":"IF(N$9>=$F52,$H52*OFFSET(N$22,,1-$F52),)","v":0},{"$f":"IF(O$9>=$F52,$H52*OFFSET(O$22,,1-$F52),)","v":0},{"$f":"IF(P$9>=$F52,$H52*OFFSET(P$22,,1-$F52),)","v":0},{"$f":"IF(Q$9>=$F52,$H52*OFFSET(Q$22,,1-$F52),)","v":0},{"$f":"IF(R$9>=$F52,$H52*OFFSET(R$22,,1-$F52),)","v":0},{"$f":"IF(S$9>=$F52,$H52*OFFSET(S$22,,1-$F52),)","v":0},{"$f":"IF(T$9>=$F52,$H52*OFFSET(T$22,,1-$F52),)","v":0},{"$f":"IF(U$9>=$F52,$H52*OFFSET(U$22,,1-$F52),)","v":0},{"$f":"IF(V$9>=$F52,$H52*OFFSET(V$22,,1-$F52),)","v":0},{"$f":"IF(W$9>=$F52,$H52*OFFSET(W$22,,1-$F52),)","v":0},{"$f":"IF(X$9>=$F52,$H52*OFFSET(X$22,,1-$F52),)","v":0},{"$f":"IF(Y$9>=$F52,$H52*OFFSET(Y$22,,1-$F52),)","v":0},{"$f":"IF(Z$9>=$F52,$H52*OFFSET(Z$22,,1-$F52),)","v":0},{"$f":"IF(AA$9>=$F52,$H52*OFFSET(AA$22,,1-$F52),)","v":0},{"$f":"IF(AB$9>=$F52,$H52*OFFSET(AB$22,,1-$F52),)","v":0},{"$f":"IF(AC$9>=$F52,$H52*OFFSET(AC$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AD$9>=$F52,$H52*OFFSET(AD$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AE$9>=$F52,$H52*OFFSET(AE$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AF$9>=$F52,$H52*OFFSET(AF$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AG$9>=$F52,$H52*OFFSET(AG$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AH$9>=$F52,$H52*OFFSET(AH$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AI$9>=$F52,$H52*OFFSET(AI$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AJ$9>=$F52,$H52*OFFSET(AJ$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AK$9>=$F52,$H52*OFFSET(AK$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AL$9>=$F52,$H52*OFFSET(AL$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AM$9>=$F52,$H52*OFFSET(AM$22,,1-$F52),)","v":19.448099999999997},{"$f":"IF(AN$9>=$F52,$H52*OFFSET(AN$22,,1-$F52),)","v":272.27339999999998},{"$f":"IF(AO$9>=$F52,$H52*OFFSET(AO$22,,1-$F52),)","v":0},{"$f":"IF(AP$9>=$F52,$H52*OFFSET(AP$22,,1-$F52),)","v":0},{"$f":"IF(AQ$9>=$F52,$H52*OFFSET(AQ$22,,1-$F52),)","v":0},{"$f":"IF(AR$9>=$F52,$H52*OFFSET(AR$22,,1-$F52),)","v":0},{"$f":"IF(AS$9>=$F52,$H52*OFFSET(AS$22,,1-$F52),)","v":0},{"$f":"IF(AT$9>=$F52,$H52*OFFSET(AT$22,,1-$F52),)","v":0},{"$f":"IF(AU$9>=$F52,$H52*OFFSET(AU$22,,1-$F52),)","v":0},{"$f":"IF(AV$9>=$F52,$H52*OFFSET(AV$22,,1-$F52),)","v":0},{"$f":"IF(AW$9>=$F52,$H52*OFFSET(AW$22,,1-$F52),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E53))","v":21},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E53))","v":382.88446875000005},null,{"$f":"IF(J$9>=$F53,$H53*OFFSET(J$22,,1-$F53),)","v":0},{"$f":"IF(K$9>=$F53,$H53*OFFSET(K$22,,1-$F53),)","v":0},{"$f":"IF(L$9>=$F53,$H53*OFFSET(L$22,,1-$F53),)","v":0},{"$f":"IF(M$9>=$F53,$H53*OFFSET(M$22,,1-$F53),)","v":0},{"$f":"IF(N$9>=$F53,$H53*OFFSET(N$22,,1-$F53),)","v":0},{"$f":"IF(O$9>=$F53,$H53*OFFSET(O$22,,1-$F53),)","v":0},{"$f":"IF(P$9>=$F53,$H53*OFFSET(P$22,,1-$F53),)","v":0},{"$f":"IF(Q$9>=$F53,$H53*OFFSET(Q$22,,1-$F53),)","v":0},{"$f":"IF(R$9>=$F53,$H53*OFFSET(R$22,,1-$F53),)","v":0},{"$f":"IF(S$9>=$F53,$H53*OFFSET(S$22,,1-$F53),)","v":0},{"$f":"IF(T$9>=$F53,$H53*OFFSET(T$22,,1-$F53),)","v":0},{"$f":"IF(U$9>=$F53,$H53*OFFSET(U$22,,1-$F53),)","v":0},{"$f":"IF(V$9>=$F53,$H53*OFFSET(V$22,,1-$F53),)","v":0},{"$f":"IF(W$9>=$F53,$H53*OFFSET(W$22,,1-$F53),)","v":0},{"$f":"IF(X$9>=$F53,$H53*OFFSET(X$22,,1-$F53),)","v":0},{"$f":"IF(Y$9>=$F53,$H53*OFFSET(Y$22,,1-$F53),)","v":0},{"$f":"IF(Z$9>=$F53,$H53*OFFSET(Z$22,,1-$F53),)","v":0},{"$f":"IF(AA$9>=$F53,$H53*OFFSET(AA$22,,1-$F53),)","v":0},{"$f":"IF(AB$9>=$F53,$H53*OFFSET(AB$22,,1-$F53),)","v":0},{"$f":"IF(AC$9>=$F53,$H53*OFFSET(AC$22,,1-$F53),)","v":0},{"$f":"IF(AD$9>=$F53,$H53*OFFSET(AD$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AE$9>=$F53,$H53*OFFSET(AE$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AF$9>=$F53,$H53*OFFSET(AF$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AG$9>=$F53,$H53*OFFSET(AG$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AH$9>=$F53,$H53*OFFSET(AH$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AI$9>=$F53,$H53*OFFSET(AI$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AJ$9>=$F53,$H53*OFFSET(AJ$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AK$9>=$F53,$H53*OFFSET(AK$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AL$9>=$F53,$H53*OFFSET(AL$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AM$9>=$F53,$H53*OFFSET(AM$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AN$9>=$F53,$H53*OFFSET(AN$22,,1-$F53),)","v":15.315378750000002},{"$f":"IF(AO$9>=$F53,$H53*OFFSET(AO$22,,1-$F53),)","v":214.41530250000005},{"$f":"IF(AP$9>=$F53,$H53*OFFSET(AP$22,,1-$F53),)","v":0},{"$f":"IF(AQ$9>=$F53,$H53*OFFSET(AQ$22,,1-$F53),)","v":0},{"$f":"IF(AR$9>=$F53,$H53*OFFSET(AR$22,,1-$F53),)","v":0},{"$f":"IF(AS$9>=$F53,$H53*OFFSET(AS$22,,1-$F53),)","v":0},{"$f":"IF(AT$9>=$F53,$H53*OFFSET(AT$22,,1-$F53),)","v":0},{"$f":"IF(AU$9>=$F53,$H53*OFFSET(AU$22,,1-$F53),)","v":0},{"$f":"IF(AV$9>=$F53,$H53*OFFSET(AV$22,,1-$F53),)","v":0},{"$f":"IF(AW$9>=$F53,$H53*OFFSET(AW$22,,1-$F53),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E54))","v":22},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E54))","v":127.62815625000002},null,{"$f":"IF(J$9>=$F54,$H54*OFFSET(J$22,,1-$F54),)","v":0},{"$f":"IF(K$9>=$F54,$H54*OFFSET(K$22,,1-$F54),)","v":0},{"$f":"IF(L$9>=$F54,$H54*OFFSET(L$22,,1-$F54),)","v":0},{"$f":"IF(M$9>=$F54,$H54*OFFSET(M$22,,1-$F54),)","v":0},{"$f":"IF(N$9>=$F54,$H54*OFFSET(N$22,,1-$F54),)","v":0},{"$f":"IF(O$9>=$F54,$H54*OFFSET(O$22,,1-$F54),)","v":0},{"$f":"IF(P$9>=$F54,$H54*OFFSET(P$22,,1-$F54),)","v":0},{"$f":"IF(Q$9>=$F54,$H54*OFFSET(Q$22,,1-$F54),)","v":0},{"$f":"IF(R$9>=$F54,$H54*OFFSET(R$22,,1-$F54),)","v":0},{"$f":"IF(S$9>=$F54,$H54*OFFSET(S$22,,1-$F54),)","v":0},{"$f":"IF(T$9>=$F54,$H54*OFFSET(T$22,,1-$F54),)","v":0},{"$f":"IF(U$9>=$F54,$H54*OFFSET(U$22,,1-$F54),)","v":0},{"$f":"IF(V$9>=$F54,$H54*OFFSET(V$22,,1-$F54),)","v":0},{"$f":"IF(W$9>=$F54,$H54*OFFSET(W$22,,1-$F54),)","v":0},{"$f":"IF(X$9>=$F54,$H54*OFFSET(X$22,,1-$F54),)","v":0},{"$f":"IF(Y$9>=$F54,$H54*OFFSET(Y$22,,1-$F54),)","v":0},{"$f":"IF(Z$9>=$F54,$H54*OFFSET(Z$22,,1-$F54),)","v":0},{"$f":"IF(AA$9>=$F54,$H54*OFFSET(AA$22,,1-$F54),)","v":0},{"$f":"IF(AB$9>=$F54,$H54*OFFSET(AB$22,,1-$F54),)","v":0},{"$f":"IF(AC$9>=$F54,$H54*OFFSET(AC$22,,1-$F54),)","v":0},{"$f":"IF(AD$9>=$F54,$H54*OFFSET(AD$22,,1-$F54),)","v":0},{"$f":"IF(AE$9>=$F54,$H54*OFFSET(AE$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AF$9>=$F54,$H54*OFFSET(AF$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AG$9>=$F54,$H54*OFFSET(AG$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AH$9>=$F54,$H54*OFFSET(AH$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AI$9>=$F54,$H54*OFFSET(AI$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AJ$9>=$F54,$H54*OFFSET(AJ$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AK$9>=$F54,$H54*OFFSET(AK$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AL$9>=$F54,$H54*OFFSET(AL$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AM$9>=$F54,$H54*OFFSET(AM$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AN$9>=$F54,$H54*OFFSET(AN$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AO$9>=$F54,$H54*OFFSET(AO$22,,1-$F54),)","v":5.1051262500000005},{"$f":"IF(AP$9>=$F54,$H54*OFFSET(AP$22,,1-$F54),)","v":71.471767500000013},{"$f":"IF(AQ$9>=$F54,$H54*OFFSET(AQ$22,,1-$F54),)","v":0},{"$f":"IF(AR$9>=$F54,$H54*OFFSET(AR$22,,1-$F54),)","v":0},{"$f":"IF(AS$9>=$F54,$H54*OFFSET(AS$22,,1-$F54),)","v":0},{"$f":"IF(AT$9>=$F54,$H54*OFFSET(AT$22,,1-$F54),)","v":0},{"$f":"IF(AU$9>=$F54,$H54*OFFSET(AU$22,,1-$F54),)","v":0},{"$f":"IF(AV$9>=$F54,$H54*OFFSET(AV$22,,1-$F54),)","v":0},{"$f":"IF(AW$9>=$F54,$H54*OFFSET(AW$22,,1-$F54),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E55))","v":23},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E55))","v":255.25631250000004},null,{"$f":"IF(J$9>=$F55,$H55*OFFSET(J$22,,1-$F55),)","v":0},{"$f":"IF(K$9>=$F55,$H55*OFFSET(K$22,,1-$F55),)","v":0},{"$f":"IF(L$9>=$F55,$H55*OFFSET(L$22,,1-$F55),)","v":0},{"$f":"IF(M$9>=$F55,$H55*OFFSET(M$22,,1-$F55),)","v":0},{"$f":"IF(N$9>=$F55,$H55*OFFSET(N$22,,1-$F55),)","v":0},{"$f":"IF(O$9>=$F55,$H55*OFFSET(O$22,,1-$F55),)","v":0},{"$f":"IF(P$9>=$F55,$H55*OFFSET(P$22,,1-$F55),)","v":0},{"$f":"IF(Q$9>=$F55,$H55*OFFSET(Q$22,,1-$F55),)","v":0},{"$f":"IF(R$9>=$F55,$H55*OFFSET(R$22,,1-$F55),)","v":0},{"$f":"IF(S$9>=$F55,$H55*OFFSET(S$22,,1-$F55),)","v":0},{"$f":"IF(T$9>=$F55,$H55*OFFSET(T$22,,1-$F55),)","v":0},{"$f":"IF(U$9>=$F55,$H55*OFFSET(U$22,,1-$F55),)","v":0},{"$f":"IF(V$9>=$F55,$H55*OFFSET(V$22,,1-$F55),)","v":0},{"$f":"IF(W$9>=$F55,$H55*OFFSET(W$22,,1-$F55),)","v":0},{"$f":"IF(X$9>=$F55,$H55*OFFSET(X$22,,1-$F55),)","v":0},{"$f":"IF(Y$9>=$F55,$H55*OFFSET(Y$22,,1-$F55),)","v":0},{"$f":"IF(Z$9>=$F55,$H55*OFFSET(Z$22,,1-$F55),)","v":0},{"$f":"IF(AA$9>=$F55,$H55*OFFSET(AA$22,,1-$F55),)","v":0},{"$f":"IF(AB$9>=$F55,$H55*OFFSET(AB$22,,1-$F55),)","v":0},{"$f":"IF(AC$9>=$F55,$H55*OFFSET(AC$22,,1-$F55),)","v":0},{"$f":"IF(AD$9>=$F55,$H55*OFFSET(AD$22,,1-$F55),)","v":0},{"$f":"IF(AE$9>=$F55,$H55*OFFSET(AE$22,,1-$F55),)","v":0},{"$f":"IF(AF$9>=$F55,$H55*OFFSET(AF$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AG$9>=$F55,$H55*OFFSET(AG$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AH$9>=$F55,$H55*OFFSET(AH$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AI$9>=$F55,$H55*OFFSET(AI$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AJ$9>=$F55,$H55*OFFSET(AJ$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AK$9>=$F55,$H55*OFFSET(AK$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AL$9>=$F55,$H55*OFFSET(AL$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AM$9>=$F55,$H55*OFFSET(AM$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AN$9>=$F55,$H55*OFFSET(AN$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AO$9>=$F55,$H55*OFFSET(AO$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AP$9>=$F55,$H55*OFFSET(AP$22,,1-$F55),)","v":10.210252500000001},{"$f":"IF(AQ$9>=$F55,$H55*OFFSET(AQ$22,,1-$F55),)","v":142.94353500000003},{"$f":"IF(AR$9>=$F55,$H55*OFFSET(AR$22,,1-$F55),)","v":0},{"$f":"IF(AS$9>=$F55,$H55*OFFSET(AS$22,,1-$F55),)","v":0},{"$f":"IF(AT$9>=$F55,$H55*OFFSET(AT$22,,1-$F55),)","v":0},{"$f":"IF(AU$9>=$F55,$H55*OFFSET(AU$22,,1-$F55),)","v":0},{"$f":"IF(AV$9>=$F55,$H55*OFFSET(AV$22,,1-$F55),)","v":0},{"$f":"IF(AW$9>=$F55,$H55*OFFSET(AW$22,,1-$F55),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E56))","v":24},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E56))","v":510.51262499999996},null,{"$f":"IF(J$9>=$F56,$H56*OFFSET(J$22,,1-$F56),)","v":0},{"$f":"IF(K$9>=$F56,$H56*OFFSET(K$22,,1-$F56),)","v":0},{"$f":"IF(L$9>=$F56,$H56*OFFSET(L$22,,1-$F56),)","v":0},{"$f":"IF(M$9>=$F56,$H56*OFFSET(M$22,,1-$F56),)","v":0},{"$f":"IF(N$9>=$F56,$H56*OFFSET(N$22,,1-$F56),)","v":0},{"$f":"IF(O$9>=$F56,$H56*OFFSET(O$22,,1-$F56),)","v":0},{"$f":"IF(P$9>=$F56,$H56*OFFSET(P$22,,1-$F56),)","v":0},{"$f":"IF(Q$9>=$F56,$H56*OFFSET(Q$22,,1-$F56),)","v":0},{"$f":"IF(R$9>=$F56,$H56*OFFSET(R$22,,1-$F56),)","v":0},{"$f":"IF(S$9>=$F56,$H56*OFFSET(S$22,,1-$F56),)","v":0},{"$f":"IF(T$9>=$F56,$H56*OFFSET(T$22,,1-$F56),)","v":0},{"$f":"IF(U$9>=$F56,$H56*OFFSET(U$22,,1-$F56),)","v":0},{"$f":"IF(V$9>=$F56,$H56*OFFSET(V$22,,1-$F56),)","v":0},{"$f":"IF(W$9>=$F56,$H56*OFFSET(W$22,,1-$F56),)","v":0},{"$f":"IF(X$9>=$F56,$H56*OFFSET(X$22,,1-$F56),)","v":0},{"$f":"IF(Y$9>=$F56,$H56*OFFSET(Y$22,,1-$F56),)","v":0},{"$f":"IF(Z$9>=$F56,$H56*OFFSET(Z$22,,1-$F56),)","v":0},{"$f":"IF(AA$9>=$F56,$H56*OFFSET(AA$22,,1-$F56),)","v":0},{"$f":"IF(AB$9>=$F56,$H56*OFFSET(AB$22,,1-$F56),)","v":0},{"$f":"IF(AC$9>=$F56,$H56*OFFSET(AC$22,,1-$F56),)","v":0},{"$f":"IF(AD$9>=$F56,$H56*OFFSET(AD$22,,1-$F56),)","v":0},{"$f":"IF(AE$9>=$F56,$H56*OFFSET(AE$22,,1-$F56),)","v":0},{"$f":"IF(AF$9>=$F56,$H56*OFFSET(AF$22,,1-$F56),)","v":0},{"$f":"IF(AG$9>=$F56,$H56*OFFSET(AG$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AH$9>=$F56,$H56*OFFSET(AH$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AI$9>=$F56,$H56*OFFSET(AI$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AJ$9>=$F56,$H56*OFFSET(AJ$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AK$9>=$F56,$H56*OFFSET(AK$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AL$9>=$F56,$H56*OFFSET(AL$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AM$9>=$F56,$H56*OFFSET(AM$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AN$9>=$F56,$H56*OFFSET(AN$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AO$9>=$F56,$H56*OFFSET(AO$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AP$9>=$F56,$H56*OFFSET(AP$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AQ$9>=$F56,$H56*OFFSET(AQ$22,,1-$F56),)","v":20.420504999999999},{"$f":"IF(AR$9>=$F56,$H56*OFFSET(AR$22,,1-$F56),)","v":285.88706999999999},{"$f":"IF(AS$9>=$F56,$H56*OFFSET(AS$22,,1-$F56),)","v":0},{"$f":"IF(AT$9>=$F56,$H56*OFFSET(AT$22,,1-$F56),)","v":0},{"$f":"IF(AU$9>=$F56,$H56*OFFSET(AU$22,,1-$F56),)","v":0},{"$f":"IF(AV$9>=$F56,$H56*OFFSET(AV$22,,1-$F56),)","v":0},{"$f":"IF(AW$9>=$F56,$H56*OFFSET(AW$22,,1-$F56),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E57))","v":25},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E57))","v":402.0286921875001},null,{"$f":"IF(J$9>=$F57,$H57*OFFSET(J$22,,1-$F57),)","v":0},{"$f":"IF(K$9>=$F57,$H57*OFFSET(K$22,,1-$F57),)","v":0},{"$f":"IF(L$9>=$F57,$H57*OFFSET(L$22,,1-$F57),)","v":0},{"$f":"IF(M$9>=$F57,$H57*OFFSET(M$22,,1-$F57),)","v":0},{"$f":"IF(N$9>=$F57,$H57*OFFSET(N$22,,1-$F57),)","v":0},{"$f":"IF(O$9>=$F57,$H57*OFFSET(O$22,,1-$F57),)","v":0},{"$f":"IF(P$9>=$F57,$H57*OFFSET(P$22,,1-$F57),)","v":0},{"$f":"IF(Q$9>=$F57,$H57*OFFSET(Q$22,,1-$F57),)","v":0},{"$f":"IF(R$9>=$F57,$H57*OFFSET(R$22,,1-$F57),)","v":0},{"$f":"IF(S$9>=$F57,$H57*OFFSET(S$22,,1-$F57),)","v":0},{"$f":"IF(T$9>=$F57,$H57*OFFSET(T$22,,1-$F57),)","v":0},{"$f":"IF(U$9>=$F57,$H57*OFFSET(U$22,,1-$F57),)","v":0},{"$f":"IF(V$9>=$F57,$H57*OFFSET(V$22,,1-$F57),)","v":0},{"$f":"IF(W$9>=$F57,$H57*OFFSET(W$22,,1-$F57),)","v":0},{"$f":"IF(X$9>=$F57,$H57*OFFSET(X$22,,1-$F57),)","v":0},{"$f":"IF(Y$9>=$F57,$H57*OFFSET(Y$22,,1-$F57),)","v":0},{"$f":"IF(Z$9>=$F57,$H57*OFFSET(Z$22,,1-$F57),)","v":0},{"$f":"IF(AA$9>=$F57,$H57*OFFSET(AA$22,,1-$F57),)","v":0},{"$f":"IF(AB$9>=$F57,$H57*OFFSET(AB$22,,1-$F57),)","v":0},{"$f":"IF(AC$9>=$F57,$H57*OFFSET(AC$22,,1-$F57),)","v":0},{"$f":"IF(AD$9>=$F57,$H57*OFFSET(AD$22,,1-$F57),)","v":0},{"$f":"IF(AE$9>=$F57,$H57*OFFSET(AE$22,,1-$F57),)","v":0},{"$f":"IF(AF$9>=$F57,$H57*OFFSET(AF$22,,1-$F57),)","v":0},{"$f":"IF(AG$9>=$F57,$H57*OFFSET(AG$22,,1-$F57),)","v":0},{"$f":"IF(AH$9>=$F57,$H57*OFFSET(AH$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AI$9>=$F57,$H57*OFFSET(AI$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AJ$9>=$F57,$H57*OFFSET(AJ$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AK$9>=$F57,$H57*OFFSET(AK$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AL$9>=$F57,$H57*OFFSET(AL$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AM$9>=$F57,$H57*OFFSET(AM$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AN$9>=$F57,$H57*OFFSET(AN$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AO$9>=$F57,$H57*OFFSET(AO$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AP$9>=$F57,$H57*OFFSET(AP$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AQ$9>=$F57,$H57*OFFSET(AQ$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AR$9>=$F57,$H57*OFFSET(AR$22,,1-$F57),)","v":16.081147687500003},{"$f":"IF(AS$9>=$F57,$H57*OFFSET(AS$22,,1-$F57),)","v":225.13606762500007},{"$f":"IF(AT$9>=$F57,$H57*OFFSET(AT$22,,1-$F57),)","v":0},{"$f":"IF(AU$9>=$F57,$H57*OFFSET(AU$22,,1-$F57),)","v":0},{"$f":"IF(AV$9>=$F57,$H57*OFFSET(AV$22,,1-$F57),)","v":0},{"$f":"IF(AW$9>=$F57,$H57*OFFSET(AW$22,,1-$F57),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E58))","v":26},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E58))","v":134.00956406250003},null,{"$f":"IF(J$9>=$F58,$H58*OFFSET(J$22,,1-$F58),)","v":0},{"$f":"IF(K$9>=$F58,$H58*OFFSET(K$22,,1-$F58),)","v":0},{"$f":"IF(L$9>=$F58,$H58*OFFSET(L$22,,1-$F58),)","v":0},{"$f":"IF(M$9>=$F58,$H58*OFFSET(M$22,,1-$F58),)","v":0},{"$f":"IF(N$9>=$F58,$H58*OFFSET(N$22,,1-$F58),)","v":0},{"$f":"IF(O$9>=$F58,$H58*OFFSET(O$22,,1-$F58),)","v":0},{"$f":"IF(P$9>=$F58,$H58*OFFSET(P$22,,1-$F58),)","v":0},{"$f":"IF(Q$9>=$F58,$H58*OFFSET(Q$22,,1-$F58),)","v":0},{"$f":"IF(R$9>=$F58,$H58*OFFSET(R$22,,1-$F58),)","v":0},{"$f":"IF(S$9>=$F58,$H58*OFFSET(S$22,,1-$F58),)","v":0},{"$f":"IF(T$9>=$F58,$H58*OFFSET(T$22,,1-$F58),)","v":0},{"$f":"IF(U$9>=$F58,$H58*OFFSET(U$22,,1-$F58),)","v":0},{"$f":"IF(V$9>=$F58,$H58*OFFSET(V$22,,1-$F58),)","v":0},{"$f":"IF(W$9>=$F58,$H58*OFFSET(W$22,,1-$F58),)","v":0},{"$f":"IF(X$9>=$F58,$H58*OFFSET(X$22,,1-$F58),)","v":0},{"$f":"IF(Y$9>=$F58,$H58*OFFSET(Y$22,,1-$F58),)","v":0},{"$f":"IF(Z$9>=$F58,$H58*OFFSET(Z$22,,1-$F58),)","v":0},{"$f":"IF(AA$9>=$F58,$H58*OFFSET(AA$22,,1-$F58),)","v":0},{"$f":"IF(AB$9>=$F58,$H58*OFFSET(AB$22,,1-$F58),)","v":0},{"$f":"IF(AC$9>=$F58,$H58*OFFSET(AC$22,,1-$F58),)","v":0},{"$f":"IF(AD$9>=$F58,$H58*OFFSET(AD$22,,1-$F58),)","v":0},{"$f":"IF(AE$9>=$F58,$H58*OFFSET(AE$22,,1-$F58),)","v":0},{"$f":"IF(AF$9>=$F58,$H58*OFFSET(AF$22,,1-$F58),)","v":0},{"$f":"IF(AG$9>=$F58,$H58*OFFSET(AG$22,,1-$F58),)","v":0},{"$f":"IF(AH$9>=$F58,$H58*OFFSET(AH$22,,1-$F58),)","v":0},{"$f":"IF(AI$9>=$F58,$H58*OFFSET(AI$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AJ$9>=$F58,$H58*OFFSET(AJ$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AK$9>=$F58,$H58*OFFSET(AK$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AL$9>=$F58,$H58*OFFSET(AL$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AM$9>=$F58,$H58*OFFSET(AM$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AN$9>=$F58,$H58*OFFSET(AN$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AO$9>=$F58,$H58*OFFSET(AO$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AP$9>=$F58,$H58*OFFSET(AP$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AQ$9>=$F58,$H58*OFFSET(AQ$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AR$9>=$F58,$H58*OFFSET(AR$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AS$9>=$F58,$H58*OFFSET(AS$22,,1-$F58),)","v":5.3603825625000017},{"$f":"IF(AT$9>=$F58,$H58*OFFSET(AT$22,,1-$F58),)","v":75.045355875000027},{"$f":"IF(AU$9>=$F58,$H58*OFFSET(AU$22,,1-$F58),)","v":0},{"$f":"IF(AV$9>=$F58,$H58*OFFSET(AV$22,,1-$F58),)","v":0},{"$f":"IF(AW$9>=$F58,$H58*OFFSET(AW$22,,1-$F58),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E59))","v":27},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E59))","v":268.01912812500007},null,{"$f":"IF(J$9>=$F59,$H59*OFFSET(J$22,,1-$F59),)","v":0},{"$f":"IF(K$9>=$F59,$H59*OFFSET(K$22,,1-$F59),)","v":0},{"$f":"IF(L$9>=$F59,$H59*OFFSET(L$22,,1-$F59),)","v":0},{"$f":"IF(M$9>=$F59,$H59*OFFSET(M$22,,1-$F59),)","v":0},{"$f":"IF(N$9>=$F59,$H59*OFFSET(N$22,,1-$F59),)","v":0},{"$f":"IF(O$9>=$F59,$H59*OFFSET(O$22,,1-$F59),)","v":0},{"$f":"IF(P$9>=$F59,$H59*OFFSET(P$22,,1-$F59),)","v":0},{"$f":"IF(Q$9>=$F59,$H59*OFFSET(Q$22,,1-$F59),)","v":0},{"$f":"IF(R$9>=$F59,$H59*OFFSET(R$22,,1-$F59),)","v":0},{"$f":"IF(S$9>=$F59,$H59*OFFSET(S$22,,1-$F59),)","v":0},{"$f":"IF(T$9>=$F59,$H59*OFFSET(T$22,,1-$F59),)","v":0},{"$f":"IF(U$9>=$F59,$H59*OFFSET(U$22,,1-$F59),)","v":0},{"$f":"IF(V$9>=$F59,$H59*OFFSET(V$22,,1-$F59),)","v":0},{"$f":"IF(W$9>=$F59,$H59*OFFSET(W$22,,1-$F59),)","v":0},{"$f":"IF(X$9>=$F59,$H59*OFFSET(X$22,,1-$F59),)","v":0},{"$f":"IF(Y$9>=$F59,$H59*OFFSET(Y$22,,1-$F59),)","v":0},{"$f":"IF(Z$9>=$F59,$H59*OFFSET(Z$22,,1-$F59),)","v":0},{"$f":"IF(AA$9>=$F59,$H59*OFFSET(AA$22,,1-$F59),)","v":0},{"$f":"IF(AB$9>=$F59,$H59*OFFSET(AB$22,,1-$F59),)","v":0},{"$f":"IF(AC$9>=$F59,$H59*OFFSET(AC$22,,1-$F59),)","v":0},{"$f":"IF(AD$9>=$F59,$H59*OFFSET(AD$22,,1-$F59),)","v":0},{"$f":"IF(AE$9>=$F59,$H59*OFFSET(AE$22,,1-$F59),)","v":0},{"$f":"IF(AF$9>=$F59,$H59*OFFSET(AF$22,,1-$F59),)","v":0},{"$f":"IF(AG$9>=$F59,$H59*OFFSET(AG$22,,1-$F59),)","v":0},{"$f":"IF(AH$9>=$F59,$H59*OFFSET(AH$22,,1-$F59),)","v":0},{"$f":"IF(AI$9>=$F59,$H59*OFFSET(AI$22,,1-$F59),)","v":0},{"$f":"IF(AJ$9>=$F59,$H59*OFFSET(AJ$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AK$9>=$F59,$H59*OFFSET(AK$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AL$9>=$F59,$H59*OFFSET(AL$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AM$9>=$F59,$H59*OFFSET(AM$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AN$9>=$F59,$H59*OFFSET(AN$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AO$9>=$F59,$H59*OFFSET(AO$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AP$9>=$F59,$H59*OFFSET(AP$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AQ$9>=$F59,$H59*OFFSET(AQ$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AR$9>=$F59,$H59*OFFSET(AR$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AS$9>=$F59,$H59*OFFSET(AS$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AT$9>=$F59,$H59*OFFSET(AT$22,,1-$F59),)","v":10.720765125000003},{"$f":"IF(AU$9>=$F59,$H59*OFFSET(AU$22,,1-$F59),)","v":150.09071175000005},{"$f":"IF(AV$9>=$F59,$H59*OFFSET(AV$22,,1-$F59),)","v":0},{"$f":"IF(AW$9>=$F59,$H59*OFFSET(AW$22,,1-$F59),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E60))","v":28},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E60))","v":536.03825625000002},null,{"$f":"IF(J$9>=$F60,$H60*OFFSET(J$22,,1-$F60),)","v":0},{"$f":"IF(K$9>=$F60,$H60*OFFSET(K$22,,1-$F60),)","v":0},{"$f":"IF(L$9>=$F60,$H60*OFFSET(L$22,,1-$F60),)","v":0},{"$f":"IF(M$9>=$F60,$H60*OFFSET(M$22,,1-$F60),)","v":0},{"$f":"IF(N$9>=$F60,$H60*OFFSET(N$22,,1-$F60),)","v":0},{"$f":"IF(O$9>=$F60,$H60*OFFSET(O$22,,1-$F60),)","v":0},{"$f":"IF(P$9>=$F60,$H60*OFFSET(P$22,,1-$F60),)","v":0},{"$f":"IF(Q$9>=$F60,$H60*OFFSET(Q$22,,1-$F60),)","v":0},{"$f":"IF(R$9>=$F60,$H60*OFFSET(R$22,,1-$F60),)","v":0},{"$f":"IF(S$9>=$F60,$H60*OFFSET(S$22,,1-$F60),)","v":0},{"$f":"IF(T$9>=$F60,$H60*OFFSET(T$22,,1-$F60),)","v":0},{"$f":"IF(U$9>=$F60,$H60*OFFSET(U$22,,1-$F60),)","v":0},{"$f":"IF(V$9>=$F60,$H60*OFFSET(V$22,,1-$F60),)","v":0},{"$f":"IF(W$9>=$F60,$H60*OFFSET(W$22,,1-$F60),)","v":0},{"$f":"IF(X$9>=$F60,$H60*OFFSET(X$22,,1-$F60),)","v":0},{"$f":"IF(Y$9>=$F60,$H60*OFFSET(Y$22,,1-$F60),)","v":0},{"$f":"IF(Z$9>=$F60,$H60*OFFSET(Z$22,,1-$F60),)","v":0},{"$f":"IF(AA$9>=$F60,$H60*OFFSET(AA$22,,1-$F60),)","v":0},{"$f":"IF(AB$9>=$F60,$H60*OFFSET(AB$22,,1-$F60),)","v":0},{"$f":"IF(AC$9>=$F60,$H60*OFFSET(AC$22,,1-$F60),)","v":0},{"$f":"IF(AD$9>=$F60,$H60*OFFSET(AD$22,,1-$F60),)","v":0},{"$f":"IF(AE$9>=$F60,$H60*OFFSET(AE$22,,1-$F60),)","v":0},{"$f":"IF(AF$9>=$F60,$H60*OFFSET(AF$22,,1-$F60),)","v":0},{"$f":"IF(AG$9>=$F60,$H60*OFFSET(AG$22,,1-$F60),)","v":0},{"$f":"IF(AH$9>=$F60,$H60*OFFSET(AH$22,,1-$F60),)","v":0},{"$f":"IF(AI$9>=$F60,$H60*OFFSET(AI$22,,1-$F60),)","v":0},{"$f":"IF(AJ$9>=$F60,$H60*OFFSET(AJ$22,,1-$F60),)","v":0},{"$f":"IF(AK$9>=$F60,$H60*OFFSET(AK$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AL$9>=$F60,$H60*OFFSET(AL$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AM$9>=$F60,$H60*OFFSET(AM$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AN$9>=$F60,$H60*OFFSET(AN$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AO$9>=$F60,$H60*OFFSET(AO$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AP$9>=$F60,$H60*OFFSET(AP$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AQ$9>=$F60,$H60*OFFSET(AQ$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AR$9>=$F60,$H60*OFFSET(AR$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AS$9>=$F60,$H60*OFFSET(AS$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AT$9>=$F60,$H60*OFFSET(AT$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AU$9>=$F60,$H60*OFFSET(AU$22,,1-$F60),)","v":21.44153025},{"$f":"IF(AV$9>=$F60,$H60*OFFSET(AV$22,,1-$F60),)","v":300.18142350000005},{"$f":"IF(AW$9>=$F60,$H60*OFFSET(AW$22,,1-$F60),)","v":0}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E61))","v":29},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E61))","v":422.13012679687512},null,{"$f":"IF(J$9>=$F61,$H61*OFFSET(J$22,,1-$F61),)","v":0},{"$f":"IF(K$9>=$F61,$H61*OFFSET(K$22,,1-$F61),)","v":0},{"$f":"IF(L$9>=$F61,$H61*OFFSET(L$22,,1-$F61),)","v":0},{"$f":"IF(M$9>=$F61,$H61*OFFSET(M$22,,1-$F61),)","v":0},{"$f":"IF(N$9>=$F61,$H61*OFFSET(N$22,,1-$F61),)","v":0},{"$f":"IF(O$9>=$F61,$H61*OFFSET(O$22,,1-$F61),)","v":0},{"$f":"IF(P$9>=$F61,$H61*OFFSET(P$22,,1-$F61),)","v":0},{"$f":"IF(Q$9>=$F61,$H61*OFFSET(Q$22,,1-$F61),)","v":0},{"$f":"IF(R$9>=$F61,$H61*OFFSET(R$22,,1-$F61),)","v":0},{"$f":"IF(S$9>=$F61,$H61*OFFSET(S$22,,1-$F61),)","v":0},{"$f":"IF(T$9>=$F61,$H61*OFFSET(T$22,,1-$F61),)","v":0},{"$f":"IF(U$9>=$F61,$H61*OFFSET(U$22,,1-$F61),)","v":0},{"$f":"IF(V$9>=$F61,$H61*OFFSET(V$22,,1-$F61),)","v":0},{"$f":"IF(W$9>=$F61,$H61*OFFSET(W$22,,1-$F61),)","v":0},{"$f":"IF(X$9>=$F61,$H61*OFFSET(X$22,,1-$F61),)","v":0},{"$f":"IF(Y$9>=$F61,$H61*OFFSET(Y$22,,1-$F61),)","v":0},{"$f":"IF(Z$9>=$F61,$H61*OFFSET(Z$22,,1-$F61),)","v":0},{"$f":"IF(AA$9>=$F61,$H61*OFFSET(AA$22,,1-$F61),)","v":0},{"$f":"IF(AB$9>=$F61,$H61*OFFSET(AB$22,,1-$F61),)","v":0},{"$f":"IF(AC$9>=$F61,$H61*OFFSET(AC$22,,1-$F61),)","v":0},{"$f":"IF(AD$9>=$F61,$H61*OFFSET(AD$22,,1-$F61),)","v":0},{"$f":"IF(AE$9>=$F61,$H61*OFFSET(AE$22,,1-$F61),)","v":0},{"$f":"IF(AF$9>=$F61,$H61*OFFSET(AF$22,,1-$F61),)","v":0},{"$f":"IF(AG$9>=$F61,$H61*OFFSET(AG$22,,1-$F61),)","v":0},{"$f":"IF(AH$9>=$F61,$H61*OFFSET(AH$22,,1-$F61),)","v":0},{"$f":"IF(AI$9>=$F61,$H61*OFFSET(AI$22,,1-$F61),)","v":0},{"$f":"IF(AJ$9>=$F61,$H61*OFFSET(AJ$22,,1-$F61),)","v":0},{"$f":"IF(AK$9>=$F61,$H61*OFFSET(AK$22,,1-$F61),)","v":0},{"$f":"IF(AL$9>=$F61,$H61*OFFSET(AL$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AM$9>=$F61,$H61*OFFSET(AM$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AN$9>=$F61,$H61*OFFSET(AN$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AO$9>=$F61,$H61*OFFSET(AO$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AP$9>=$F61,$H61*OFFSET(AP$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AQ$9>=$F61,$H61*OFFSET(AQ$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AR$9>=$F61,$H61*OFFSET(AR$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AS$9>=$F61,$H61*OFFSET(AS$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AT$9>=$F61,$H61*OFFSET(AT$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AU$9>=$F61,$H61*OFFSET(AU$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AV$9>=$F61,$H61*OFFSET(AV$22,,1-$F61),)","v":16.885205071875006},{"$f":"IF(AW$9>=$F61,$H61*OFFSET(AW$22,,1-$F61),)","v":236.39287100625009}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E62))","v":30},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E62))","v":140.71004226562505},null,{"$f":"IF(J$9>=$F62,$H62*OFFSET(J$22,,1-$F62),)","v":0},{"$f":"IF(K$9>=$F62,$H62*OFFSET(K$22,,1-$F62),)","v":0},{"$f":"IF(L$9>=$F62,$H62*OFFSET(L$22,,1-$F62),)","v":0},{"$f":"IF(M$9>=$F62,$H62*OFFSET(M$22,,1-$F62),)","v":0},{"$f":"IF(N$9>=$F62,$H62*OFFSET(N$22,,1-$F62),)","v":0},{"$f":"IF(O$9>=$F62,$H62*OFFSET(O$22,,1-$F62),)","v":0},{"$f":"IF(P$9>=$F62,$H62*OFFSET(P$22,,1-$F62),)","v":0},{"$f":"IF(Q$9>=$F62,$H62*OFFSET(Q$22,,1-$F62),)","v":0},{"$f":"IF(R$9>=$F62,$H62*OFFSET(R$22,,1-$F62),)","v":0},{"$f":"IF(S$9>=$F62,$H62*OFFSET(S$22,,1-$F62),)","v":0},{"$f":"IF(T$9>=$F62,$H62*OFFSET(T$22,,1-$F62),)","v":0},{"$f":"IF(U$9>=$F62,$H62*OFFSET(U$22,,1-$F62),)","v":0},{"$f":"IF(V$9>=$F62,$H62*OFFSET(V$22,,1-$F62),)","v":0},{"$f":"IF(W$9>=$F62,$H62*OFFSET(W$22,,1-$F62),)","v":0},{"$f":"IF(X$9>=$F62,$H62*OFFSET(X$22,,1-$F62),)","v":0},{"$f":"IF(Y$9>=$F62,$H62*OFFSET(Y$22,,1-$F62),)","v":0},{"$f":"IF(Z$9>=$F62,$H62*OFFSET(Z$22,,1-$F62),)","v":0},{"$f":"IF(AA$9>=$F62,$H62*OFFSET(AA$22,,1-$F62),)","v":0},{"$f":"IF(AB$9>=$F62,$H62*OFFSET(AB$22,,1-$F62),)","v":0},{"$f":"IF(AC$9>=$F62,$H62*OFFSET(AC$22,,1-$F62),)","v":0},{"$f":"IF(AD$9>=$F62,$H62*OFFSET(AD$22,,1-$F62),)","v":0},{"$f":"IF(AE$9>=$F62,$H62*OFFSET(AE$22,,1-$F62),)","v":0},{"$f":"IF(AF$9>=$F62,$H62*OFFSET(AF$22,,1-$F62),)","v":0},{"$f":"IF(AG$9>=$F62,$H62*OFFSET(AG$22,,1-$F62),)","v":0},{"$f":"IF(AH$9>=$F62,$H62*OFFSET(AH$22,,1-$F62),)","v":0},{"$f":"IF(AI$9>=$F62,$H62*OFFSET(AI$22,,1-$F62),)","v":0},{"$f":"IF(AJ$9>=$F62,$H62*OFFSET(AJ$22,,1-$F62),)","v":0},{"$f":"IF(AK$9>=$F62,$H62*OFFSET(AK$22,,1-$F62),)","v":0},{"$f":"IF(AL$9>=$F62,$H62*OFFSET(AL$22,,1-$F62),)","v":0},{"$f":"IF(AM$9>=$F62,$H62*OFFSET(AM$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AN$9>=$F62,$H62*OFFSET(AN$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AO$9>=$F62,$H62*OFFSET(AO$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AP$9>=$F62,$H62*OFFSET(AP$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AQ$9>=$F62,$H62*OFFSET(AQ$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AR$9>=$F62,$H62*OFFSET(AR$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AS$9>=$F62,$H62*OFFSET(AS$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AT$9>=$F62,$H62*OFFSET(AT$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AU$9>=$F62,$H62*OFFSET(AU$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AV$9>=$F62,$H62*OFFSET(AV$22,,1-$F62),)","v":5.6284016906250018},{"$f":"IF(AW$9>=$F62,$H62*OFFSET(AW$22,,1-$F62),)","v":5.6284016906250018}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E63))","v":31},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E63))","v":281.4200845312501},null,{"$f":"IF(J$9>=$F63,$H63*OFFSET(J$22,,1-$F63),)","v":0},{"$f":"IF(K$9>=$F63,$H63*OFFSET(K$22,,1-$F63),)","v":0},{"$f":"IF(L$9>=$F63,$H63*OFFSET(L$22,,1-$F63),)","v":0},{"$f":"IF(M$9>=$F63,$H63*OFFSET(M$22,,1-$F63),)","v":0},{"$f":"IF(N$9>=$F63,$H63*OFFSET(N$22,,1-$F63),)","v":0},{"$f":"IF(O$9>=$F63,$H63*OFFSET(O$22,,1-$F63),)","v":0},{"$f":"IF(P$9>=$F63,$H63*OFFSET(P$22,,1-$F63),)","v":0},{"$f":"IF(Q$9>=$F63,$H63*OFFSET(Q$22,,1-$F63),)","v":0},{"$f":"IF(R$9>=$F63,$H63*OFFSET(R$22,,1-$F63),)","v":0},{"$f":"IF(S$9>=$F63,$H63*OFFSET(S$22,,1-$F63),)","v":0},{"$f":"IF(T$9>=$F63,$H63*OFFSET(T$22,,1-$F63),)","v":0},{"$f":"IF(U$9>=$F63,$H63*OFFSET(U$22,,1-$F63),)","v":0},{"$f":"IF(V$9>=$F63,$H63*OFFSET(V$22,,1-$F63),)","v":0},{"$f":"IF(W$9>=$F63,$H63*OFFSET(W$22,,1-$F63),)","v":0},{"$f":"IF(X$9>=$F63,$H63*OFFSET(X$22,,1-$F63),)","v":0},{"$f":"IF(Y$9>=$F63,$H63*OFFSET(Y$22,,1-$F63),)","v":0},{"$f":"IF(Z$9>=$F63,$H63*OFFSET(Z$22,,1-$F63),)","v":0},{"$f":"IF(AA$9>=$F63,$H63*OFFSET(AA$22,,1-$F63),)","v":0},{"$f":"IF(AB$9>=$F63,$H63*OFFSET(AB$22,,1-$F63),)","v":0},{"$f":"IF(AC$9>=$F63,$H63*OFFSET(AC$22,,1-$F63),)","v":0},{"$f":"IF(AD$9>=$F63,$H63*OFFSET(AD$22,,1-$F63),)","v":0},{"$f":"IF(AE$9>=$F63,$H63*OFFSET(AE$22,,1-$F63),)","v":0},{"$f":"IF(AF$9>=$F63,$H63*OFFSET(AF$22,,1-$F63),)","v":0},{"$f":"IF(AG$9>=$F63,$H63*OFFSET(AG$22,,1-$F63),)","v":0},{"$f":"IF(AH$9>=$F63,$H63*OFFSET(AH$22,,1-$F63),)","v":0},{"$f":"IF(AI$9>=$F63,$H63*OFFSET(AI$22,,1-$F63),)","v":0},{"$f":"IF(AJ$9>=$F63,$H63*OFFSET(AJ$22,,1-$F63),)","v":0},{"$f":"IF(AK$9>=$F63,$H63*OFFSET(AK$22,,1-$F63),)","v":0},{"$f":"IF(AL$9>=$F63,$H63*OFFSET(AL$22,,1-$F63),)","v":0},{"$f":"IF(AM$9>=$F63,$H63*OFFSET(AM$22,,1-$F63),)","v":0},{"$f":"IF(AN$9>=$F63,$H63*OFFSET(AN$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AO$9>=$F63,$H63*OFFSET(AO$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AP$9>=$F63,$H63*OFFSET(AP$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AQ$9>=$F63,$H63*OFFSET(AQ$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AR$9>=$F63,$H63*OFFSET(AR$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AS$9>=$F63,$H63*OFFSET(AS$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AT$9>=$F63,$H63*OFFSET(AT$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AU$9>=$F63,$H63*OFFSET(AU$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AV$9>=$F63,$H63*OFFSET(AV$22,,1-$F63),)","v":11.256803381250004},{"$f":"IF(AW$9>=$F63,$H63*OFFSET(AW$22,,1-$F63),)","v":11.256803381250004}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E64))","v":32},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E64))","v":562.84016906250008},null,{"$f":"IF(J$9>=$F64,$H64*OFFSET(J$22,,1-$F64),)","v":0},{"$f":"IF(K$9>=$F64,$H64*OFFSET(K$22,,1-$F64),)","v":0},{"$f":"IF(L$9>=$F64,$H64*OFFSET(L$22,,1-$F64),)","v":0},{"$f":"IF(M$9>=$F64,$H64*OFFSET(M$22,,1-$F64),)","v":0},{"$f":"IF(N$9>=$F64,$H64*OFFSET(N$22,,1-$F64),)","v":0},{"$f":"IF(O$9>=$F64,$H64*OFFSET(O$22,,1-$F64),)","v":0},{"$f":"IF(P$9>=$F64,$H64*OFFSET(P$22,,1-$F64),)","v":0},{"$f":"IF(Q$9>=$F64,$H64*OFFSET(Q$22,,1-$F64),)","v":0},{"$f":"IF(R$9>=$F64,$H64*OFFSET(R$22,,1-$F64),)","v":0},{"$f":"IF(S$9>=$F64,$H64*OFFSET(S$22,,1-$F64),)","v":0},{"$f":"IF(T$9>=$F64,$H64*OFFSET(T$22,,1-$F64),)","v":0},{"$f":"IF(U$9>=$F64,$H64*OFFSET(U$22,,1-$F64),)","v":0},{"$f":"IF(V$9>=$F64,$H64*OFFSET(V$22,,1-$F64),)","v":0},{"$f":"IF(W$9>=$F64,$H64*OFFSET(W$22,,1-$F64),)","v":0},{"$f":"IF(X$9>=$F64,$H64*OFFSET(X$22,,1-$F64),)","v":0},{"$f":"IF(Y$9>=$F64,$H64*OFFSET(Y$22,,1-$F64),)","v":0},{"$f":"IF(Z$9>=$F64,$H64*OFFSET(Z$22,,1-$F64),)","v":0},{"$f":"IF(AA$9>=$F64,$H64*OFFSET(AA$22,,1-$F64),)","v":0},{"$f":"IF(AB$9>=$F64,$H64*OFFSET(AB$22,,1-$F64),)","v":0},{"$f":"IF(AC$9>=$F64,$H64*OFFSET(AC$22,,1-$F64),)","v":0},{"$f":"IF(AD$9>=$F64,$H64*OFFSET(AD$22,,1-$F64),)","v":0},{"$f":"IF(AE$9>=$F64,$H64*OFFSET(AE$22,,1-$F64),)","v":0},{"$f":"IF(AF$9>=$F64,$H64*OFFSET(AF$22,,1-$F64),)","v":0},{"$f":"IF(AG$9>=$F64,$H64*OFFSET(AG$22,,1-$F64),)","v":0},{"$f":"IF(AH$9>=$F64,$H64*OFFSET(AH$22,,1-$F64),)","v":0},{"$f":"IF(AI$9>=$F64,$H64*OFFSET(AI$22,,1-$F64),)","v":0},{"$f":"IF(AJ$9>=$F64,$H64*OFFSET(AJ$22,,1-$F64),)","v":0},{"$f":"IF(AK$9>=$F64,$H64*OFFSET(AK$22,,1-$F64),)","v":0},{"$f":"IF(AL$9>=$F64,$H64*OFFSET(AL$22,,1-$F64),)","v":0},{"$f":"IF(AM$9>=$F64,$H64*OFFSET(AM$22,,1-$F64),)","v":0},{"$f":"IF(AN$9>=$F64,$H64*OFFSET(AN$22,,1-$F64),)","v":0},{"$f":"IF(AO$9>=$F64,$H64*OFFSET(AO$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AP$9>=$F64,$H64*OFFSET(AP$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AQ$9>=$F64,$H64*OFFSET(AQ$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AR$9>=$F64,$H64*OFFSET(AR$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AS$9>=$F64,$H64*OFFSET(AS$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AT$9>=$F64,$H64*OFFSET(AT$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AU$9>=$F64,$H64*OFFSET(AU$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AV$9>=$F64,$H64*OFFSET(AV$22,,1-$F64),)","v":22.513606762500004},{"$f":"IF(AW$9>=$F64,$H64*OFFSET(AW$22,,1-$F64),)","v":22.513606762500004}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E65))","v":33},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E65))","v":443.23663313671886},null,{"$f":"IF(J$9>=$F65,$H65*OFFSET(J$22,,1-$F65),)","v":0},{"$f":"IF(K$9>=$F65,$H65*OFFSET(K$22,,1-$F65),)","v":0},{"$f":"IF(L$9>=$F65,$H65*OFFSET(L$22,,1-$F65),)","v":0},{"$f":"IF(M$9>=$F65,$H65*OFFSET(M$22,,1-$F65),)","v":0},{"$f":"IF(N$9>=$F65,$H65*OFFSET(N$22,,1-$F65),)","v":0},{"$f":"IF(O$9>=$F65,$H65*OFFSET(O$22,,1-$F65),)","v":0},{"$f":"IF(P$9>=$F65,$H65*OFFSET(P$22,,1-$F65),)","v":0},{"$f":"IF(Q$9>=$F65,$H65*OFFSET(Q$22,,1-$F65),)","v":0},{"$f":"IF(R$9>=$F65,$H65*OFFSET(R$22,,1-$F65),)","v":0},{"$f":"IF(S$9>=$F65,$H65*OFFSET(S$22,,1-$F65),)","v":0},{"$f":"IF(T$9>=$F65,$H65*OFFSET(T$22,,1-$F65),)","v":0},{"$f":"IF(U$9>=$F65,$H65*OFFSET(U$22,,1-$F65),)","v":0},{"$f":"IF(V$9>=$F65,$H65*OFFSET(V$22,,1-$F65),)","v":0},{"$f":"IF(W$9>=$F65,$H65*OFFSET(W$22,,1-$F65),)","v":0},{"$f":"IF(X$9>=$F65,$H65*OFFSET(X$22,,1-$F65),)","v":0},{"$f":"IF(Y$9>=$F65,$H65*OFFSET(Y$22,,1-$F65),)","v":0},{"$f":"IF(Z$9>=$F65,$H65*OFFSET(Z$22,,1-$F65),)","v":0},{"$f":"IF(AA$9>=$F65,$H65*OFFSET(AA$22,,1-$F65),)","v":0},{"$f":"IF(AB$9>=$F65,$H65*OFFSET(AB$22,,1-$F65),)","v":0},{"$f":"IF(AC$9>=$F65,$H65*OFFSET(AC$22,,1-$F65),)","v":0},{"$f":"IF(AD$9>=$F65,$H65*OFFSET(AD$22,,1-$F65),)","v":0},{"$f":"IF(AE$9>=$F65,$H65*OFFSET(AE$22,,1-$F65),)","v":0},{"$f":"IF(AF$9>=$F65,$H65*OFFSET(AF$22,,1-$F65),)","v":0},{"$f":"IF(AG$9>=$F65,$H65*OFFSET(AG$22,,1-$F65),)","v":0},{"$f":"IF(AH$9>=$F65,$H65*OFFSET(AH$22,,1-$F65),)","v":0},{"$f":"IF(AI$9>=$F65,$H65*OFFSET(AI$22,,1-$F65),)","v":0},{"$f":"IF(AJ$9>=$F65,$H65*OFFSET(AJ$22,,1-$F65),)","v":0},{"$f":"IF(AK$9>=$F65,$H65*OFFSET(AK$22,,1-$F65),)","v":0},{"$f":"IF(AL$9>=$F65,$H65*OFFSET(AL$22,,1-$F65),)","v":0},{"$f":"IF(AM$9>=$F65,$H65*OFFSET(AM$22,,1-$F65),)","v":0},{"$f":"IF(AN$9>=$F65,$H65*OFFSET(AN$22,,1-$F65),)","v":0},{"$f":"IF(AO$9>=$F65,$H65*OFFSET(AO$22,,1-$F65),)","v":0},{"$f":"IF(AP$9>=$F65,$H65*OFFSET(AP$22,,1-$F65),)","v":17.729465325468755},{"$f":"IF(AQ$9>=$F65,$H65*OFFSET(AQ$22,,1-$F65),)","v":17.729465325468755},{"$f":"IF(AR$9>=$F65,$H65*OFFSET(AR$22,,1-$F65),)","v":17.729465325468755},{"$f":"IF(AS$9>=$F65,$H65*OFFSET(AS$22,,1-$F65),)","v":17.729465325468755},{"$f":"IF(AT$9>=$F65,$H65*OFFSET(AT$22,,1-$F65),)","v":17.729465325468755},{"$f":"IF(AU$9>=$F65,$H65*OFFSET(AU$22,,1-$F65),)","v":17.729465325468755},{"$f":"IF(AV$9>=$F65,$H65*OFFSET(AV$22,,1-$F65),)","v":17.729465325468755},{"$f":"IF(AW$9>=$F65,$H65*OFFSET(AW$22,,1-$F65),)","v":17.729465325468755}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E66))","v":34},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E66))","v":147.74554437890632},null,{"$f":"IF(J$9>=$F66,$H66*OFFSET(J$22,,1-$F66),)","v":0},{"$f":"IF(K$9>=$F66,$H66*OFFSET(K$22,,1-$F66),)","v":0},{"$f":"IF(L$9>=$F66,$H66*OFFSET(L$22,,1-$F66),)","v":0},{"$f":"IF(M$9>=$F66,$H66*OFFSET(M$22,,1-$F66),)","v":0},{"$f":"IF(N$9>=$F66,$H66*OFFSET(N$22,,1-$F66),)","v":0},{"$f":"IF(O$9>=$F66,$H66*OFFSET(O$22,,1-$F66),)","v":0},{"$f":"IF(P$9>=$F66,$H66*OFFSET(P$22,,1-$F66),)","v":0},{"$f":"IF(Q$9>=$F66,$H66*OFFSET(Q$22,,1-$F66),)","v":0},{"$f":"IF(R$9>=$F66,$H66*OFFSET(R$22,,1-$F66),)","v":0},{"$f":"IF(S$9>=$F66,$H66*OFFSET(S$22,,1-$F66),)","v":0},{"$f":"IF(T$9>=$F66,$H66*OFFSET(T$22,,1-$F66),)","v":0},{"$f":"IF(U$9>=$F66,$H66*OFFSET(U$22,,1-$F66),)","v":0},{"$f":"IF(V$9>=$F66,$H66*OFFSET(V$22,,1-$F66),)","v":0},{"$f":"IF(W$9>=$F66,$H66*OFFSET(W$22,,1-$F66),)","v":0},{"$f":"IF(X$9>=$F66,$H66*OFFSET(X$22,,1-$F66),)","v":0},{"$f":"IF(Y$9>=$F66,$H66*OFFSET(Y$22,,1-$F66),)","v":0},{"$f":"IF(Z$9>=$F66,$H66*OFFSET(Z$22,,1-$F66),)","v":0},{"$f":"IF(AA$9>=$F66,$H66*OFFSET(AA$22,,1-$F66),)","v":0},{"$f":"IF(AB$9>=$F66,$H66*OFFSET(AB$22,,1-$F66),)","v":0},{"$f":"IF(AC$9>=$F66,$H66*OFFSET(AC$22,,1-$F66),)","v":0},{"$f":"IF(AD$9>=$F66,$H66*OFFSET(AD$22,,1-$F66),)","v":0},{"$f":"IF(AE$9>=$F66,$H66*OFFSET(AE$22,,1-$F66),)","v":0},{"$f":"IF(AF$9>=$F66,$H66*OFFSET(AF$22,,1-$F66),)","v":0},{"$f":"IF(AG$9>=$F66,$H66*OFFSET(AG$22,,1-$F66),)","v":0},{"$f":"IF(AH$9>=$F66,$H66*OFFSET(AH$22,,1-$F66),)","v":0},{"$f":"IF(AI$9>=$F66,$H66*OFFSET(AI$22,,1-$F66),)","v":0},{"$f":"IF(AJ$9>=$F66,$H66*OFFSET(AJ$22,,1-$F66),)","v":0},{"$f":"IF(AK$9>=$F66,$H66*OFFSET(AK$22,,1-$F66),)","v":0},{"$f":"IF(AL$9>=$F66,$H66*OFFSET(AL$22,,1-$F66),)","v":0},{"$f":"IF(AM$9>=$F66,$H66*OFFSET(AM$22,,1-$F66),)","v":0},{"$f":"IF(AN$9>=$F66,$H66*OFFSET(AN$22,,1-$F66),)","v":0},{"$f":"IF(AO$9>=$F66,$H66*OFFSET(AO$22,,1-$F66),)","v":0},{"$f":"IF(AP$9>=$F66,$H66*OFFSET(AP$22,,1-$F66),)","v":0},{"$f":"IF(AQ$9>=$F66,$H66*OFFSET(AQ$22,,1-$F66),)","v":5.909821775156253},{"$f":"IF(AR$9>=$F66,$H66*OFFSET(AR$22,,1-$F66),)","v":5.909821775156253},{"$f":"IF(AS$9>=$F66,$H66*OFFSET(AS$22,,1-$F66),)","v":5.909821775156253},{"$f":"IF(AT$9>=$F66,$H66*OFFSET(AT$22,,1-$F66),)","v":5.909821775156253},{"$f":"IF(AU$9>=$F66,$H66*OFFSET(AU$22,,1-$F66),)","v":5.909821775156253},{"$f":"IF(AV$9>=$F66,$H66*OFFSET(AV$22,,1-$F66),)","v":5.909821775156253},{"$f":"IF(AW$9>=$F66,$H66*OFFSET(AW$22,,1-$F66),)","v":5.909821775156253}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E67))","v":35},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E67))","v":295.49108875781263},null,{"$f":"IF(J$9>=$F67,$H67*OFFSET(J$22,,1-$F67),)","v":0},{"$f":"IF(K$9>=$F67,$H67*OFFSET(K$22,,1-$F67),)","v":0},{"$f":"IF(L$9>=$F67,$H67*OFFSET(L$22,,1-$F67),)","v":0},{"$f":"IF(M$9>=$F67,$H67*OFFSET(M$22,,1-$F67),)","v":0},{"$f":"IF(N$9>=$F67,$H67*OFFSET(N$22,,1-$F67),)","v":0},{"$f":"IF(O$9>=$F67,$H67*OFFSET(O$22,,1-$F67),)","v":0},{"$f":"IF(P$9>=$F67,$H67*OFFSET(P$22,,1-$F67),)","v":0},{"$f":"IF(Q$9>=$F67,$H67*OFFSET(Q$22,,1-$F67),)","v":0},{"$f":"IF(R$9>=$F67,$H67*OFFSET(R$22,,1-$F67),)","v":0},{"$f":"IF(S$9>=$F67,$H67*OFFSET(S$22,,1-$F67),)","v":0},{"$f":"IF(T$9>=$F67,$H67*OFFSET(T$22,,1-$F67),)","v":0},{"$f":"IF(U$9>=$F67,$H67*OFFSET(U$22,,1-$F67),)","v":0},{"$f":"IF(V$9>=$F67,$H67*OFFSET(V$22,,1-$F67),)","v":0},{"$f":"IF(W$9>=$F67,$H67*OFFSET(W$22,,1-$F67),)","v":0},{"$f":"IF(X$9>=$F67,$H67*OFFSET(X$22,,1-$F67),)","v":0},{"$f":"IF(Y$9>=$F67,$H67*OFFSET(Y$22,,1-$F67),)","v":0},{"$f":"IF(Z$9>=$F67,$H67*OFFSET(Z$22,,1-$F67),)","v":0},{"$f":"IF(AA$9>=$F67,$H67*OFFSET(AA$22,,1-$F67),)","v":0},{"$f":"IF(AB$9>=$F67,$H67*OFFSET(AB$22,,1-$F67),)","v":0},{"$f":"IF(AC$9>=$F67,$H67*OFFSET(AC$22,,1-$F67),)","v":0},{"$f":"IF(AD$9>=$F67,$H67*OFFSET(AD$22,,1-$F67),)","v":0},{"$f":"IF(AE$9>=$F67,$H67*OFFSET(AE$22,,1-$F67),)","v":0},{"$f":"IF(AF$9>=$F67,$H67*OFFSET(AF$22,,1-$F67),)","v":0},{"$f":"IF(AG$9>=$F67,$H67*OFFSET(AG$22,,1-$F67),)","v":0},{"$f":"IF(AH$9>=$F67,$H67*OFFSET(AH$22,,1-$F67),)","v":0},{"$f":"IF(AI$9>=$F67,$H67*OFFSET(AI$22,,1-$F67),)","v":0},{"$f":"IF(AJ$9>=$F67,$H67*OFFSET(AJ$22,,1-$F67),)","v":0},{"$f":"IF(AK$9>=$F67,$H67*OFFSET(AK$22,,1-$F67),)","v":0},{"$f":"IF(AL$9>=$F67,$H67*OFFSET(AL$22,,1-$F67),)","v":0},{"$f":"IF(AM$9>=$F67,$H67*OFFSET(AM$22,,1-$F67),)","v":0},{"$f":"IF(AN$9>=$F67,$H67*OFFSET(AN$22,,1-$F67),)","v":0},{"$f":"IF(AO$9>=$F67,$H67*OFFSET(AO$22,,1-$F67),)","v":0},{"$f":"IF(AP$9>=$F67,$H67*OFFSET(AP$22,,1-$F67),)","v":0},{"$f":"IF(AQ$9>=$F67,$H67*OFFSET(AQ$22,,1-$F67),)","v":0},{"$f":"IF(AR$9>=$F67,$H67*OFFSET(AR$22,,1-$F67),)","v":11.819643550312506},{"$f":"IF(AS$9>=$F67,$H67*OFFSET(AS$22,,1-$F67),)","v":11.819643550312506},{"$f":"IF(AT$9>=$F67,$H67*OFFSET(AT$22,,1-$F67),)","v":11.819643550312506},{"$f":"IF(AU$9>=$F67,$H67*OFFSET(AU$22,,1-$F67),)","v":11.819643550312506},{"$f":"IF(AV$9>=$F67,$H67*OFFSET(AV$22,,1-$F67),)","v":11.819643550312506},{"$f":"IF(AW$9>=$F67,$H67*OFFSET(AW$22,,1-$F67),)","v":11.819643550312506}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E68))","v":36},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E68))","v":590.98217751562515},null,{"$f":"IF(J$9>=$F68,$H68*OFFSET(J$22,,1-$F68),)","v":0},{"$f":"IF(K$9>=$F68,$H68*OFFSET(K$22,,1-$F68),)","v":0},{"$f":"IF(L$9>=$F68,$H68*OFFSET(L$22,,1-$F68),)","v":0},{"$f":"IF(M$9>=$F68,$H68*OFFSET(M$22,,1-$F68),)","v":0},{"$f":"IF(N$9>=$F68,$H68*OFFSET(N$22,,1-$F68),)","v":0},{"$f":"IF(O$9>=$F68,$H68*OFFSET(O$22,,1-$F68),)","v":0},{"$f":"IF(P$9>=$F68,$H68*OFFSET(P$22,,1-$F68),)","v":0},{"$f":"IF(Q$9>=$F68,$H68*OFFSET(Q$22,,1-$F68),)","v":0},{"$f":"IF(R$9>=$F68,$H68*OFFSET(R$22,,1-$F68),)","v":0},{"$f":"IF(S$9>=$F68,$H68*OFFSET(S$22,,1-$F68),)","v":0},{"$f":"IF(T$9>=$F68,$H68*OFFSET(T$22,,1-$F68),)","v":0},{"$f":"IF(U$9>=$F68,$H68*OFFSET(U$22,,1-$F68),)","v":0},{"$f":"IF(V$9>=$F68,$H68*OFFSET(V$22,,1-$F68),)","v":0},{"$f":"IF(W$9>=$F68,$H68*OFFSET(W$22,,1-$F68),)","v":0},{"$f":"IF(X$9>=$F68,$H68*OFFSET(X$22,,1-$F68),)","v":0},{"$f":"IF(Y$9>=$F68,$H68*OFFSET(Y$22,,1-$F68),)","v":0},{"$f":"IF(Z$9>=$F68,$H68*OFFSET(Z$22,,1-$F68),)","v":0},{"$f":"IF(AA$9>=$F68,$H68*OFFSET(AA$22,,1-$F68),)","v":0},{"$f":"IF(AB$9>=$F68,$H68*OFFSET(AB$22,,1-$F68),)","v":0},{"$f":"IF(AC$9>=$F68,$H68*OFFSET(AC$22,,1-$F68),)","v":0},{"$f":"IF(AD$9>=$F68,$H68*OFFSET(AD$22,,1-$F68),)","v":0},{"$f":"IF(AE$9>=$F68,$H68*OFFSET(AE$22,,1-$F68),)","v":0},{"$f":"IF(AF$9>=$F68,$H68*OFFSET(AF$22,,1-$F68),)","v":0},{"$f":"IF(AG$9>=$F68,$H68*OFFSET(AG$22,,1-$F68),)","v":0},{"$f":"IF(AH$9>=$F68,$H68*OFFSET(AH$22,,1-$F68),)","v":0},{"$f":"IF(AI$9>=$F68,$H68*OFFSET(AI$22,,1-$F68),)","v":0},{"$f":"IF(AJ$9>=$F68,$H68*OFFSET(AJ$22,,1-$F68),)","v":0},{"$f":"IF(AK$9>=$F68,$H68*OFFSET(AK$22,,1-$F68),)","v":0},{"$f":"IF(AL$9>=$F68,$H68*OFFSET(AL$22,,1-$F68),)","v":0},{"$f":"IF(AM$9>=$F68,$H68*OFFSET(AM$22,,1-$F68),)","v":0},{"$f":"IF(AN$9>=$F68,$H68*OFFSET(AN$22,,1-$F68),)","v":0},{"$f":"IF(AO$9>=$F68,$H68*OFFSET(AO$22,,1-$F68),)","v":0},{"$f":"IF(AP$9>=$F68,$H68*OFFSET(AP$22,,1-$F68),)","v":0},{"$f":"IF(AQ$9>=$F68,$H68*OFFSET(AQ$22,,1-$F68),)","v":0},{"$f":"IF(AR$9>=$F68,$H68*OFFSET(AR$22,,1-$F68),)","v":0},{"$f":"IF(AS$9>=$F68,$H68*OFFSET(AS$22,,1-$F68),)","v":23.639287100625008},{"$f":"IF(AT$9>=$F68,$H68*OFFSET(AT$22,,1-$F68),)","v":23.639287100625008},{"$f":"IF(AU$9>=$F68,$H68*OFFSET(AU$22,,1-$F68),)","v":23.639287100625008},{"$f":"IF(AV$9>=$F68,$H68*OFFSET(AV$22,,1-$F68),)","v":23.639287100625008},{"$f":"IF(AW$9>=$F68,$H68*OFFSET(AW$22,,1-$F68),)","v":23.639287100625008}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E69))","v":37},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E69))","v":465.39846479355481},null,{"$f":"IF(J$9>=$F69,$H69*OFFSET(J$22,,1-$F69),)","v":0},{"$f":"IF(K$9>=$F69,$H69*OFFSET(K$22,,1-$F69),)","v":0},{"$f":"IF(L$9>=$F69,$H69*OFFSET(L$22,,1-$F69),)","v":0},{"$f":"IF(M$9>=$F69,$H69*OFFSET(M$22,,1-$F69),)","v":0},{"$f":"IF(N$9>=$F69,$H69*OFFSET(N$22,,1-$F69),)","v":0},{"$f":"IF(O$9>=$F69,$H69*OFFSET(O$22,,1-$F69),)","v":0},{"$f":"IF(P$9>=$F69,$H69*OFFSET(P$22,,1-$F69),)","v":0},{"$f":"IF(Q$9>=$F69,$H69*OFFSET(Q$22,,1-$F69),)","v":0},{"$f":"IF(R$9>=$F69,$H69*OFFSET(R$22,,1-$F69),)","v":0},{"$f":"IF(S$9>=$F69,$H69*OFFSET(S$22,,1-$F69),)","v":0},{"$f":"IF(T$9>=$F69,$H69*OFFSET(T$22,,1-$F69),)","v":0},{"$f":"IF(U$9>=$F69,$H69*OFFSET(U$22,,1-$F69),)","v":0},{"$f":"IF(V$9>=$F69,$H69*OFFSET(V$22,,1-$F69),)","v":0},{"$f":"IF(W$9>=$F69,$H69*OFFSET(W$22,,1-$F69),)","v":0},{"$f":"IF(X$9>=$F69,$H69*OFFSET(X$22,,1-$F69),)","v":0},{"$f":"IF(Y$9>=$F69,$H69*OFFSET(Y$22,,1-$F69),)","v":0},{"$f":"IF(Z$9>=$F69,$H69*OFFSET(Z$22,,1-$F69),)","v":0},{"$f":"IF(AA$9>=$F69,$H69*OFFSET(AA$22,,1-$F69),)","v":0},{"$f":"IF(AB$9>=$F69,$H69*OFFSET(AB$22,,1-$F69),)","v":0},{"$f":"IF(AC$9>=$F69,$H69*OFFSET(AC$22,,1-$F69),)","v":0},{"$f":"IF(AD$9>=$F69,$H69*OFFSET(AD$22,,1-$F69),)","v":0},{"$f":"IF(AE$9>=$F69,$H69*OFFSET(AE$22,,1-$F69),)","v":0},{"$f":"IF(AF$9>=$F69,$H69*OFFSET(AF$22,,1-$F69),)","v":0},{"$f":"IF(AG$9>=$F69,$H69*OFFSET(AG$22,,1-$F69),)","v":0},{"$f":"IF(AH$9>=$F69,$H69*OFFSET(AH$22,,1-$F69),)","v":0},{"$f":"IF(AI$9>=$F69,$H69*OFFSET(AI$22,,1-$F69),)","v":0},{"$f":"IF(AJ$9>=$F69,$H69*OFFSET(AJ$22,,1-$F69),)","v":0},{"$f":"IF(AK$9>=$F69,$H69*OFFSET(AK$22,,1-$F69),)","v":0},{"$f":"IF(AL$9>=$F69,$H69*OFFSET(AL$22,,1-$F69),)","v":0},{"$f":"IF(AM$9>=$F69,$H69*OFFSET(AM$22,,1-$F69),)","v":0},{"$f":"IF(AN$9>=$F69,$H69*OFFSET(AN$22,,1-$F69),)","v":0},{"$f":"IF(AO$9>=$F69,$H69*OFFSET(AO$22,,1-$F69),)","v":0},{"$f":"IF(AP$9>=$F69,$H69*OFFSET(AP$22,,1-$F69),)","v":0},{"$f":"IF(AQ$9>=$F69,$H69*OFFSET(AQ$22,,1-$F69),)","v":0},{"$f":"IF(AR$9>=$F69,$H69*OFFSET(AR$22,,1-$F69),)","v":0},{"$f":"IF(AS$9>=$F69,$H69*OFFSET(AS$22,,1-$F69),)","v":0},{"$f":"IF(AT$9>=$F69,$H69*OFFSET(AT$22,,1-$F69),)","v":18.615938591742193},{"$f":"IF(AU$9>=$F69,$H69*OFFSET(AU$22,,1-$F69),)","v":18.615938591742193},{"$f":"IF(AV$9>=$F69,$H69*OFFSET(AV$22,,1-$F69),)","v":18.615938591742193},{"$f":"IF(AW$9>=$F69,$H69*OFFSET(AW$22,,1-$F69),)","v":18.615938591742193}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E70))","v":38},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E70))","v":155.13282159785163},null,{"$f":"IF(J$9>=$F70,$H70*OFFSET(J$22,,1-$F70),)","v":0},{"$f":"IF(K$9>=$F70,$H70*OFFSET(K$22,,1-$F70),)","v":0},{"$f":"IF(L$9>=$F70,$H70*OFFSET(L$22,,1-$F70),)","v":0},{"$f":"IF(M$9>=$F70,$H70*OFFSET(M$22,,1-$F70),)","v":0},{"$f":"IF(N$9>=$F70,$H70*OFFSET(N$22,,1-$F70),)","v":0},{"$f":"IF(O$9>=$F70,$H70*OFFSET(O$22,,1-$F70),)","v":0},{"$f":"IF(P$9>=$F70,$H70*OFFSET(P$22,,1-$F70),)","v":0},{"$f":"IF(Q$9>=$F70,$H70*OFFSET(Q$22,,1-$F70),)","v":0},{"$f":"IF(R$9>=$F70,$H70*OFFSET(R$22,,1-$F70),)","v":0},{"$f":"IF(S$9>=$F70,$H70*OFFSET(S$22,,1-$F70),)","v":0},{"$f":"IF(T$9>=$F70,$H70*OFFSET(T$22,,1-$F70),)","v":0},{"$f":"IF(U$9>=$F70,$H70*OFFSET(U$22,,1-$F70),)","v":0},{"$f":"IF(V$9>=$F70,$H70*OFFSET(V$22,,1-$F70),)","v":0},{"$f":"IF(W$9>=$F70,$H70*OFFSET(W$22,,1-$F70),)","v":0},{"$f":"IF(X$9>=$F70,$H70*OFFSET(X$22,,1-$F70),)","v":0},{"$f":"IF(Y$9>=$F70,$H70*OFFSET(Y$22,,1-$F70),)","v":0},{"$f":"IF(Z$9>=$F70,$H70*OFFSET(Z$22,,1-$F70),)","v":0},{"$f":"IF(AA$9>=$F70,$H70*OFFSET(AA$22,,1-$F70),)","v":0},{"$f":"IF(AB$9>=$F70,$H70*OFFSET(AB$22,,1-$F70),)","v":0},{"$f":"IF(AC$9>=$F70,$H70*OFFSET(AC$22,,1-$F70),)","v":0},{"$f":"IF(AD$9>=$F70,$H70*OFFSET(AD$22,,1-$F70),)","v":0},{"$f":"IF(AE$9>=$F70,$H70*OFFSET(AE$22,,1-$F70),)","v":0},{"$f":"IF(AF$9>=$F70,$H70*OFFSET(AF$22,,1-$F70),)","v":0},{"$f":"IF(AG$9>=$F70,$H70*OFFSET(AG$22,,1-$F70),)","v":0},{"$f":"IF(AH$9>=$F70,$H70*OFFSET(AH$22,,1-$F70),)","v":0},{"$f":"IF(AI$9>=$F70,$H70*OFFSET(AI$22,,1-$F70),)","v":0},{"$f":"IF(AJ$9>=$F70,$H70*OFFSET(AJ$22,,1-$F70),)","v":0},{"$f":"IF(AK$9>=$F70,$H70*OFFSET(AK$22,,1-$F70),)","v":0},{"$f":"IF(AL$9>=$F70,$H70*OFFSET(AL$22,,1-$F70),)","v":0},{"$f":"IF(AM$9>=$F70,$H70*OFFSET(AM$22,,1-$F70),)","v":0},{"$f":"IF(AN$9>=$F70,$H70*OFFSET(AN$22,,1-$F70),)","v":0},{"$f":"IF(AO$9>=$F70,$H70*OFFSET(AO$22,,1-$F70),)","v":0},{"$f":"IF(AP$9>=$F70,$H70*OFFSET(AP$22,,1-$F70),)","v":0},{"$f":"IF(AQ$9>=$F70,$H70*OFFSET(AQ$22,,1-$F70),)","v":0},{"$f":"IF(AR$9>=$F70,$H70*OFFSET(AR$22,,1-$F70),)","v":0},{"$f":"IF(AS$9>=$F70,$H70*OFFSET(AS$22,,1-$F70),)","v":0},{"$f":"IF(AT$9>=$F70,$H70*OFFSET(AT$22,,1-$F70),)","v":0},{"$f":"IF(AU$9>=$F70,$H70*OFFSET(AU$22,,1-$F70),)","v":6.2053128639140658},{"$f":"IF(AV$9>=$F70,$H70*OFFSET(AV$22,,1-$F70),)","v":6.2053128639140658},{"$f":"IF(AW$9>=$F70,$H70*OFFSET(AW$22,,1-$F70),)","v":6.2053128639140658}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E71))","v":39},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E71))","v":310.26564319570326},null,{"$f":"IF(J$9>=$F71,$H71*OFFSET(J$22,,1-$F71),)","v":0},{"$f":"IF(K$9>=$F71,$H71*OFFSET(K$22,,1-$F71),)","v":0},{"$f":"IF(L$9>=$F71,$H71*OFFSET(L$22,,1-$F71),)","v":0},{"$f":"IF(M$9>=$F71,$H71*OFFSET(M$22,,1-$F71),)","v":0},{"$f":"IF(N$9>=$F71,$H71*OFFSET(N$22,,1-$F71),)","v":0},{"$f":"IF(O$9>=$F71,$H71*OFFSET(O$22,,1-$F71),)","v":0},{"$f":"IF(P$9>=$F71,$H71*OFFSET(P$22,,1-$F71),)","v":0},{"$f":"IF(Q$9>=$F71,$H71*OFFSET(Q$22,,1-$F71),)","v":0},{"$f":"IF(R$9>=$F71,$H71*OFFSET(R$22,,1-$F71),)","v":0},{"$f":"IF(S$9>=$F71,$H71*OFFSET(S$22,,1-$F71),)","v":0},{"$f":"IF(T$9>=$F71,$H71*OFFSET(T$22,,1-$F71),)","v":0},{"$f":"IF(U$9>=$F71,$H71*OFFSET(U$22,,1-$F71),)","v":0},{"$f":"IF(V$9>=$F71,$H71*OFFSET(V$22,,1-$F71),)","v":0},{"$f":"IF(W$9>=$F71,$H71*OFFSET(W$22,,1-$F71),)","v":0},{"$f":"IF(X$9>=$F71,$H71*OFFSET(X$22,,1-$F71),)","v":0},{"$f":"IF(Y$9>=$F71,$H71*OFFSET(Y$22,,1-$F71),)","v":0},{"$f":"IF(Z$9>=$F71,$H71*OFFSET(Z$22,,1-$F71),)","v":0},{"$f":"IF(AA$9>=$F71,$H71*OFFSET(AA$22,,1-$F71),)","v":0},{"$f":"IF(AB$9>=$F71,$H71*OFFSET(AB$22,,1-$F71),)","v":0},{"$f":"IF(AC$9>=$F71,$H71*OFFSET(AC$22,,1-$F71),)","v":0},{"$f":"IF(AD$9>=$F71,$H71*OFFSET(AD$22,,1-$F71),)","v":0},{"$f":"IF(AE$9>=$F71,$H71*OFFSET(AE$22,,1-$F71),)","v":0},{"$f":"IF(AF$9>=$F71,$H71*OFFSET(AF$22,,1-$F71),)","v":0},{"$f":"IF(AG$9>=$F71,$H71*OFFSET(AG$22,,1-$F71),)","v":0},{"$f":"IF(AH$9>=$F71,$H71*OFFSET(AH$22,,1-$F71),)","v":0},{"$f":"IF(AI$9>=$F71,$H71*OFFSET(AI$22,,1-$F71),)","v":0},{"$f":"IF(AJ$9>=$F71,$H71*OFFSET(AJ$22,,1-$F71),)","v":0},{"$f":"IF(AK$9>=$F71,$H71*OFFSET(AK$22,,1-$F71),)","v":0},{"$f":"IF(AL$9>=$F71,$H71*OFFSET(AL$22,,1-$F71),)","v":0},{"$f":"IF(AM$9>=$F71,$H71*OFFSET(AM$22,,1-$F71),)","v":0},{"$f":"IF(AN$9>=$F71,$H71*OFFSET(AN$22,,1-$F71),)","v":0},{"$f":"IF(AO$9>=$F71,$H71*OFFSET(AO$22,,1-$F71),)","v":0},{"$f":"IF(AP$9>=$F71,$H71*OFFSET(AP$22,,1-$F71),)","v":0},{"$f":"IF(AQ$9>=$F71,$H71*OFFSET(AQ$22,,1-$F71),)","v":0},{"$f":"IF(AR$9>=$F71,$H71*OFFSET(AR$22,,1-$F71),)","v":0},{"$f":"IF(AS$9>=$F71,$H71*OFFSET(AS$22,,1-$F71),)","v":0},{"$f":"IF(AT$9>=$F71,$H71*OFFSET(AT$22,,1-$F71),)","v":0},{"$f":"IF(AU$9>=$F71,$H71*OFFSET(AU$22,,1-$F71),)","v":0},{"$f":"IF(AV$9>=$F71,$H71*OFFSET(AV$22,,1-$F71),)","v":12.410625727828132},{"$f":"IF(AW$9>=$F71,$H71*OFFSET(AW$22,,1-$F71),)","v":12.410625727828132}]
[null,null,null,null,null,{"$f":"OFFSET($I$9,,ROWS($E$33:$E72))","v":40},null,{"$f":"OFFSET($I$26,,ROWS($E$33:$E72))","v":620.53128639140641},null,{"$f":"IF(J$9>=$F72,$H72*OFFSET(J$22,,1-$F72),)","v":0},{"$f":"IF(K$9>=$F72,$H72*OFFSET(K$22,,1-$F72),)","v":0},{"$f":"IF(L$9>=$F72,$H72*OFFSET(L$22,,1-$F72),)","v":0},{"$f":"IF(M$9>=$F72,$H72*OFFSET(M$22,,1-$F72),)","v":0},{"$f":"IF(N$9>=$F72,$H72*OFFSET(N$22,,1-$F72),)","v":0},{"$f":"IF(O$9>=$F72,$H72*OFFSET(O$22,,1-$F72),)","v":0},{"$f":"IF(P$9>=$F72,$H72*OFFSET(P$22,,1-$F72),)","v":0},{"$f":"IF(Q$9>=$F72,$H72*OFFSET(Q$22,,1-$F72),)","v":0},{"$f":"IF(R$9>=$F72,$H72*OFFSET(R$22,,1-$F72),)","v":0},{"$f":"IF(S$9>=$F72,$H72*OFFSET(S$22,,1-$F72),)","v":0},{"$f":"IF(T$9>=$F72,$H72*OFFSET(T$22,,1-$F72),)","v":0},{"$f":"IF(U$9>=$F72,$H72*OFFSET(U$22,,1-$F72),)","v":0},{"$f":"IF(V$9>=$F72,$H72*OFFSET(V$22,,1-$F72),)","v":0},{"$f":"IF(W$9>=$F72,$H72*OFFSET(W$22,,1-$F72),)","v":0},{"$f":"IF(X$9>=$F72,$H72*OFFSET(X$22,,1-$F72),)","v":0},{"$f":"IF(Y$9>=$F72,$H72*OFFSET(Y$22,,1-$F72),)","v":0},{"$f":"IF(Z$9>=$F72,$H72*OFFSET(Z$22,,1-$F72),)","v":0},{"$f":"IF(AA$9>=$F72,$H72*OFFSET(AA$22,,1-$F72),)","v":0},{"$f":"IF(AB$9>=$F72,$H72*OFFSET(AB$22,,1-$F72),)","v":0},{"$f":"IF(AC$9>=$F72,$H72*OFFSET(AC$22,,1-$F72),)","v":0},{"$f":"IF(AD$9>=$F72,$H72*OFFSET(AD$22,,1-$F72),)","v":0},{"$f":"IF(AE$9>=$F72,$H72*OFFSET(AE$22,,1-$F72),)","v":0},{"$f":"IF(AF$9>=$F72,$H72*OFFSET(AF$22,,1-$F72),)","v":0},{"$f":"IF(AG$9>=$F72,$H72*OFFSET(AG$22,,1-$F72),)","v":0},{"$f":"IF(AH$9>=$F72,$H72*OFFSET(AH$22,,1-$F72),)","v":0},{"$f":"IF(AI$9>=$F72,$H72*OFFSET(AI$22,,1-$F72),)","v":0},{"$f":"IF(AJ$9>=$F72,$H72*OFFSET(AJ$22,,1-$F72),)","v":0},{"$f":"IF(AK$9>=$F72,$H72*OFFSET(AK$22,,1-$F72),)","v":0},{"$f":"IF(AL$9>=$F72,$H72*OFFSET(AL$22,,1-$F72),)","v":0},{"$f":"IF(AM$9>=$F72,$H72*OFFSET(AM$22,,1-$F72),)","v":0},{"$f":"IF(AN$9>=$F72,$H72*OFFSET(AN$22,,1-$F72),)","v":0},{"$f":"IF(AO$9>=$F72,$H72*OFFSET(AO$22,,1-$F72),)","v":0},{"$f":"IF(AP$9>=$F72,$H72*OFFSET(AP$22,,1-$F72),)","v":0},{"$f":"IF(AQ$9>=$F72,$H72*OFFSET(AQ$22,,1-$F72),)","v":0},{"$f":"IF(AR$9>=$F72,$H72*OFFSET(AR$22,,1-$F72),)","v":0},{"$f":"IF(AS$9>=$F72,$H72*OFFSET(AS$22,,1-$F72),)","v":0},{"$f":"IF(AT$9>=$F72,$H72*OFFSET(AT$22,,1-$F72),)","v":0},{"$f":"IF(AU$9>=$F72,$H72*OFFSET(AU$22,,1-$F72),)","v":0},{"$f":"IF(AV$9>=$F72,$H72*OFFSET(AV$22,,1-$F72),)","v":0},{"$f":"IF(AW$9>=$F72,$H72*OFFSET(AW$22,,1-$F72),)","v":24.821251455656256}]
[]
[null,null,null,null,null,"Total Depreciation",null,null,null,{"$f":"SUM(J33:J72)","v":12},{"$f":"SUM(K33:K72)","v":16},24,40,52.6,56.800000000000004,65.2,82,95.23,99.64,108.46000000000001,282.09999999999997,179.99149999999997,232.62199999999999,337.88299999999998,296.20499999999998,188.991075,244.25309999999996,354.77714999999995,311.01525000000004,198.44062875,256.465755,372.51600749999994,326.5660125,208.36266018750001,269.28904274999996,391.14180787499998,342.89431312500005,218.78079319687504,282.7534948875001,410.69889826874999,360.03902878125007,229.71983285671882,296.89116963187507,431.23384318218757,378.04098022031263,241.20582449955481,311.73572811346884,452.79553534129695,396.94302923132818]
[]
[null,null,null,"Control Account"]
[]
[null,null,null,null,"Opening Net Book Value",null,null,null,null,{"$f":"IF(J$9=1,,I81)","v":0},{"$f":"IF(K$9=1,,J81)","v":288},372,548,907.99999999999989,1170.4000000000001,1218.6000000000001,1363.4,1701.4,1936.92,1947.53,2059.5699999999997,2218.4699999999998,2385.7659999999996,2268.9064999999996,2162.5484999999999,2329.3934999999997,2505.0542999999998,2382.3518249999997,2270.675925,2445.863175,2630.3070149999999,2501.4694162499995,2384.2097212499998,2568.1563337499997,2761.8223657499998,2626.5428870624996,2503.4202073124998,2696.5641504374998,2899.9134840375,2757.8700314156249,2628.5912176781253,2831.3923579593752,3044.9091582393753,2895.7635329864065,2760.0207785620314,2972.961975857344,3197.1546161513443,3040.5517096357271,2898.0218174901338]
[null,null,null,null,"Additions",null,null,null,null,{"$f":"J$26","v":300},{"$f":"K$26","v":100},200,399.99999999999989,315,105,210,419.99999999999989,330.75,110.25,220.5,440.99999999999989,347.28750000000002,115.7625,231.52500000000001,463.0499999999999,364.65187500000002,121.55062500000001,243.10125000000002,486.20249999999993,382.88446875000005,127.62815625000002,255.25631250000004,510.51262499999996,402.0286921875001,134.00956406250003,268.01912812500007,536.03825625000002,422.13012679687512,140.71004226562505,281.4200845312501,562.84016906250008,443.23663313671886,147.74554437890632,295.49108875781263,590.98217751562515,465.39846479355481,155.13282159785163,310.26564319570326,620.53128639140641]
[null,null,null,null,"Depreciaton",null,null,null,null,{"$f":"-J74","v":-12},{"$f":"-K74","v":-16},-24,-40,-52.6,-56.800000000000004,-65.2,-82,-95.23,-99.64,-108.46000000000001,-282.09999999999997,-179.99149999999997,-232.62199999999999,-337.88299999999998,-296.20499999999998,-188.991075,-244.25309999999996,-354.77714999999995,-311.01525000000004,-198.44062875,-256.465755,-372.51600749999994,-326.5660125,-208.36266018750001,-269.28904274999996,-391.14180787499998,-342.89431312500005,-218.78079319687504,-282.7534948875001,-410.69889826874999,-360.03902878125007,-229.71983285671882,-296.89116963187507,-431.23384318218757,-378.04098022031263,-241.20582449955481,-311.73572811346884,-452.79553534129695,-396.94302923132818]
[null,null,null,null,"Closing Net Book Value",null,null,null,null,{"$f":"SUM(J78:J80)","v":288},{"$f":"SUM(K78:K80)","v":372},548,907.99999999999989,1170.4000000000001,1218.6000000000001,1363.4,1701.4,1936.92,1947.53,2059.5699999999997,2218.4699999999998,2385.7659999999996,2268.9064999999996,2162.5484999999999,2329.3934999999997,2505.0542999999998,2382.3518249999997,2270.675925,2445.863175,2630.3070149999999,2501.4694162499995,2384.2097212499998,2568.1563337499997,2761.8223657499998,2626.5428870624996,2503.4202073124998,2696.5641504374998,2899.9134840375,2757.8700314156249,2628.5912176781253,2831.3923579593752,3044.9091582393753,2895.7635329864065,2760.0207785620314,2972.961975857344,3197.1546161513443,3040.5517096357271,2898.0218174901338,3121.610074650212]
[]
[null,null,null,null,"Depreciation Profile",null,null,null,null,{"$f":"IF(AND(J$9>$H$24,J78<>0),-J80/J78,)","v":0},{"$f":"IF(AND(K$9>$H$24,K78<>0),-K80/K78,)","v":0},0,0,0,0,0,0,0,0,0,0,8.1133168354767013E-2,9.7504113982678942E-2,0.14891887347495369,0.13697033846870948,8.1133168354767027E-2,9.7504113982678928E-2,0.14891887347495367,0.13697033846870951,8.1133168354767027E-2,9.7504113982678942E-2,0.14891887347495369,0.13697033846870951,8.1133168354767041E-2,9.7504113982678928E-2,0.14891887347495369,0.13697033846870951,8.1133168354767041E-2,9.7504113982678969E-2,0.14891887347495369,0.13697033846870948,8.1133168354767041E-2,9.7504113982678955E-2,0.14891887347495369,0.13697033846870954,8.1133168354767055E-2,9.7504113982678955E-2,0.14891887347495369,0.13697033846870946]
[]
[]
[null,null,{"$f":"A1","v":"Depreciating Existing Capex"}]
[]
[null,null,null,{"$f":"E83","v":"Depreciation Profile"}]
[]
[null,null,null,null,{"$f":"E83","v":"Depreciation Profile"},null,null,null,null,{"$f":"SUM(OFFSET(J$33,1,$H$24,$H24,))/SUM(OFFSET($I$33,1,$H$24+1,$H$24,$H$24))","v":7.0151407527796264E-2},{"$f":"SUM(OFFSET(K$33,1,$H$24,$H24,))/SUM(OFFSET($I$33,1,$H$24+1,$H$24,$H$24))","v":8.8859332965020923E-2},0.12627518383947023,0.10281232735361766,5.5340966556660098E-2,7.4984288265745977E-2,0.11427093168391775,8.9634932373772541E-2,3.97900035369671E-2,6.0415491331507289E-2,0.10166646692058762,7.5798667644935175E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Control Account"]
[]
[null,null,null,null,{"$f":"E78","v":"Opening Net Book Value"},null,null,null,null,{"$f":"IF(J$9=1,$H$17,I97)","v":10000},{"$f":"IF(K$9=1,$H$17,J97)","v":9298.4859247220375},8409.8925950718276,7147.140756677125,6119.0174831409486,5565.6078175743478,4815.7649349168878,3673.0556180777103,2776.7062943399851,2378.806258970314,1774.6513456552411,757.98667644936495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E79","v":"Additions"}]
[null,null,null,null,"Depreciaton",null,null,null,null,{"$f":"IF(J$9=$H$24,-J94,-J90*$H$17)","v":-701.51407527796266},{"$f":"IF(K$9=$H$24,-K94,-K90*$H$17)","v":-888.59332965020928},-1262.7518383947022,-1028.1232735361766,-553.40966556660101,-749.84288265745977,-1142.7093168391775,-896.3493237377254,-397.900035369671,-604.15491331507292,-1016.6646692058762,-757.98667644936495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing Net Book Value",null,null,null,null,{"$f":"SUM(J94:J96)","v":9298.4859247220375},{"$f":"SUM(K94:K96)","v":8409.8925950718276},7147.140756677125,6119.0174831409486,5565.6078175743478,4815.7649349168878,3673.0556180777103,2776.7062943399851,2378.806258970314,1774.6513456552411,757.98667644936495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"MAX($B$10:$B99)+1","v":2},"Shorthand Method"]
[]
[null,null,"Assumptions"]
[]
[null,null,null,"Existing Capex"]
[]
[null,null,null,null,{"$f":"E17","v":"Opening Net Book Value"},null,null,{"$f":"H17","v":10000}]
[null,null,null,null,{"$f":"E18","v":"Spend Profile"},null,null,null,null,{"$f":"J18","v":0.3},{"$f":"K18","v":0.1},{"$f":"L18","v":0.2},{"$f":"M18","v":0.39999999999999991}]
[]
[null,null,null,null,{"$f":"E20","v":"Assumed Growth in Existing Capex"},null,null,{"$f":"H20","v":0.05}]
[]
[null,null,null,null,{"$f":"\"Extrapolated \"&E107","v":"Extrapolated Spend Profile"},null,null,null,null,{"$f":"IF(J$9<=$H$115+1,IF(J$9<=Quarters_in_Year,J107,F111*(1+$H$109)),)","v":0.3},0.1,0.2,0.39999999999999991,0.315,0.10500000000000001,0.21000000000000002,0.41999999999999993,0.33075000000000004,0.11025000000000001,0.22050000000000003,0.44099999999999995,0.34728750000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E22","v":"Depreciation Profile"},null,null,null,null,{"$f":"J22","v":0.04},{"$f":"K22","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.56000000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E24","v":"Final Period"},null,null,{"$f":"H24","v":12}]
[]
[null,null,null,null,{"$f":"\"Reverse \"&E113","v":"Reverse Depreciation Profile"},null,null,null,null,{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-J$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-K$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-L$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-M$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-N$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-O$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-P$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-Q$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-R$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-S$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-T$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-U$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-V$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-W$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-X$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-Y$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-Z$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AA$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AB$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AC$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AD$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AE$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AF$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AG$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AH$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AI$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AJ$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AK$9+1))","v":0},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AL$9+1))","v":0.56000000000000005},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AM$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AN$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AO$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AP$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AQ$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AR$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AS$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AT$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AU$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AV$9+1))","v":0.04},{"$f":"INDEX($J$113:$AW$113,MAX($J$9:$AW$9-AW$9+1))","v":0.04}]
[]
[null,null,null,null,"Multiplied Profile",null,null,null,null,{"$f":"SUMPRODUCT(OFFSET($J$111,,,,J$9)*OFFSET($AW$117,,,,-J$9))","v":1.2E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,K$9)*OFFSET($AW$117,,,,-K$9))","v":1.6E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,L$9)*OFFSET($AW$117,,,,-L$9))","v":2.4E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,M$9)*OFFSET($AW$117,,,,-M$9))","v":3.9999999999999994E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,N$9)*OFFSET($AW$117,,,,-N$9))","v":5.2599999999999994E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,O$9)*OFFSET($AW$117,,,,-O$9))","v":5.6799999999999996E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,P$9)*OFFSET($AW$117,,,,-P$9))","v":6.5199999999999994E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,Q$9)*OFFSET($AW$117,,,,-Q$9))","v":8.199999999999999E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,R$9)*OFFSET($AW$117,,,,-R$9))","v":9.5229999999999995E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,S$9)*OFFSET($AW$117,,,,-S$9))","v":9.9639999999999992E-2},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,T$9)*OFFSET($AW$117,,,,-T$9))","v":0.10846},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,U$9)*OFFSET($AW$117,,,,-U$9))","v":0.28210000000000002},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,V$9)*OFFSET($AW$117,,,,-V$9))","v":0.17999149999999997},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,W$9)*OFFSET($AW$117,,,,-W$9))","v":0.22799149999999999},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,X$9)*OFFSET($AW$117,,,,-X$9))","v":0.32399149999999999},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,Y$9)*OFFSET($AW$117,,,,-Y$9))","v":0.26379150000000001},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,Z$9)*OFFSET($AW$117,,,,-Z$9))","v":0.14199149999999999},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AA$9)*OFFSET($AW$117,,,,-AA$9))","v":0.19239149999999999},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AB$9)*OFFSET($AW$117,,,,-AB$9))","v":0.29319149999999999},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AC$9)*OFFSET($AW$117,,,,-AC$9))","v":0.22998150000000003},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AD$9)*OFFSET($AW$117,,,,-AD$9))","v":0.10209150000000002},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AE$9)*OFFSET($AW$117,,,,-AE$9))","v":0.15501150000000002},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AF$9)*OFFSET($AW$117,,,,-AF$9))","v":0.26085150000000001},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AG$9)*OFFSET($AW$117,,,,-AG$9))","v":0.19448100000000007},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AH$9)*OFFSET($AW$117,,,,-AH$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AI$9)*OFFSET($AW$117,,,,-AI$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AJ$9)*OFFSET($AW$117,,,,-AJ$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AK$9)*OFFSET($AW$117,,,,-AK$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AL$9)*OFFSET($AW$117,,,,-AL$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AM$9)*OFFSET($AW$117,,,,-AM$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AN$9)*OFFSET($AW$117,,,,-AN$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AO$9)*OFFSET($AW$117,,,,-AO$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AP$9)*OFFSET($AW$117,,,,-AP$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AQ$9)*OFFSET($AW$117,,,,-AQ$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AR$9)*OFFSET($AW$117,,,,-AR$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AS$9)*OFFSET($AW$117,,,,-AS$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AT$9)*OFFSET($AW$117,,,,-AT$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AU$9)*OFFSET($AW$117,,,,-AU$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AV$9)*OFFSET($AW$117,,,,-AV$9))","v":0},{"$f":"SUMPRODUCT(OFFSET($J$111,,,,AW$9)*OFFSET($AW$117,,,,-AW$9))","v":0}]
[]
[null,null,null,null,{"$f":"E113","v":"Depreciation Profile"},null,null,null,null,{"$f":"IF(J$9<=$H$115,OFFSET(J$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":7.0151407527796347E-2},{"$f":"IF(K$9<=$H$115,OFFSET(K$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":8.8859332965021021E-2},{"$f":"IF(L$9<=$H$115,OFFSET(L$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0.12627518383947037},{"$f":"IF(M$9<=$H$115,OFFSET(M$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0.10281232735361777},{"$f":"IF(N$9<=$H$115,OFFSET(N$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":5.5340966556660154E-2},{"$f":"IF(O$9<=$H$115,OFFSET(O$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":7.498428826574606E-2},{"$f":"IF(P$9<=$H$115,OFFSET(P$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0.11427093168391787},{"$f":"IF(Q$9<=$H$115,OFFSET(Q$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":8.9634932373772652E-2},{"$f":"IF(R$9<=$H$115,OFFSET(R$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":3.9790003536967149E-2},{"$f":"IF(S$9<=$H$115,OFFSET(S$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":6.0415491331507358E-2},{"$f":"IF(T$9<=$H$115,OFFSET(T$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0.10166646692058776},{"$f":"IF(U$9<=$H$115,OFFSET(U$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":7.5798667644935272E-2},{"$f":"IF(V$9<=$H$115,OFFSET(V$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(W$9<=$H$115,OFFSET(W$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(X$9<=$H$115,OFFSET(X$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(Y$9<=$H$115,OFFSET(Y$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(Z$9<=$H$115,OFFSET(Z$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AA$9<=$H$115,OFFSET(AA$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AB$9<=$H$115,OFFSET(AB$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AC$9<=$H$115,OFFSET(AC$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AD$9<=$H$115,OFFSET(AD$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AE$9<=$H$115,OFFSET(AE$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AF$9<=$H$115,OFFSET(AF$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AG$9<=$H$115,OFFSET(AG$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AH$9<=$H$115,OFFSET(AH$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AI$9<=$H$115,OFFSET(AI$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AJ$9<=$H$115,OFFSET(AJ$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AK$9<=$H$115,OFFSET(AK$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AL$9<=$H$115,OFFSET(AL$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AM$9<=$H$115,OFFSET(AM$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AN$9<=$H$115,OFFSET(AN$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AO$9<=$H$115,OFFSET(AO$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AP$9<=$H$115,OFFSET(AP$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AQ$9<=$H$115,OFFSET(AQ$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AR$9<=$H$115,OFFSET(AR$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AS$9<=$H$115,OFFSET(AS$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AT$9<=$H$115,OFFSET(AT$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AU$9<=$H$115,OFFSET(AU$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AV$9<=$H$115,OFFSET(AV$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0},{"$f":"IF(AW$9<=$H$115,OFFSET(AW$119,,$H$115)/SUM(OFFSET($J$119,,$H$115,,$H$115)),)","v":0}]
[]
[]
[null,null,null,{"$f":"D92","v":"Control Account"}]
[]
[null,null,null,null,{"$f":"E94","v":"Opening Net Book Value"},null,null,null,null,{"$f":"IF(J$9=1,$H$17,I129)","v":10000},{"$f":"IF(K$9=1,$H$17,J129)","v":9298.4859247220375},8409.8925950718276,7147.140756677124,6119.0174831409458,5565.6078175743442,4815.7649349168832,3673.0556180777048,2776.7062943399783,2378.8062589703068,1774.6513456552332,757.98667644935563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E95","v":"Additions"}]
[null,null,null,null,"Depreciaton",null,null,null,null,{"$f":"IF(J$9=$H$115,-J126,-J121*$H$106)","v":-701.51407527796346},{"$f":"IF(K$9=$H$115,-K126,-K121*$H$106)","v":-888.59332965021019},-1262.7518383947038,-1028.1232735361777,-553.40966556660157,-749.84288265746056,-1142.7093168391787,-896.34932373772654,-397.90003536967151,-604.1549133150736,-1016.6646692058775,-757.98667644935563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing Net Book Value",null,null,null,null,{"$f":"SUM(J126:J128)","v":9298.4859247220375},{"$f":"SUM(K126:K128)","v":8409.8925950718276},7147.140756677124,6119.0174831409458,5565.6078175743442,4815.7649349168832,3673.0556180777048,2776.7062943399783,2378.8062589703068,1774.6513456552332,757.98667644935563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Timing","index":5,"n_rows":23,"n_cols":49,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Timing"}]
[{"$f":"Model_Name","v":"SP Depreciating Existing Capex Example.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J$7","v":"2020-03-31"},{"$f":"K$7","v":"2020-06-30"},{"$f":"L$7","v":"2020-09-30"},{"$f":"M$7","v":"2020-12-31"},{"$f":"N$7","v":"2021-03-31"},{"$f":"O$7","v":"2021-06-30"},"2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31"]
[null,null,"Start Date",null,null,null,null,null,null,{"$f":"IF(J$9=1,Model_Start_Date,I$7+1)","v":"2020-01-01"},"2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01"]
[null,null,"End Date",null,null,null,null,null,null,{"$f":"EOMONTH(J$6,MOD(Periodicity+Reporting_Month_Factor-MONTH(J$6),Periodicity))","v":"2020-03-31"},"2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31"]
[null,null,"Number of Days",null,null,null,null,null,null,{"$f":"J7-J6+1","v":91},{"$f":"K7-K6+1","v":91},92,92,90,{"$f":"O7-O6+1","v":91},92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92]
[null,null,"Counter",null,null,null,null,null,null,{"$f":"N(I$9)+1","v":1},{"$f":"N(J$9)+1","v":2},3,4,5,{"$f":"N(N$9)+1","v":6},{"$f":"N(O$9)+1","v":7},{"$f":"N(P$9)+1","v":8},{"$f":"N(Q$9)+1","v":9},{"$f":"N(R$9)+1","v":10},{"$f":"N(S$9)+1","v":11},{"$f":"N(T$9)+1","v":12},{"$f":"N(U$9)+1","v":13},{"$f":"N(V$9)+1","v":14},{"$f":"N(W$9)+1","v":15},{"$f":"N(X$9)+1","v":16},{"$f":"N(Y$9)+1","v":17},{"$f":"N(Z$9)+1","v":18},{"$f":"N(AA$9)+1","v":19},{"$f":"N(AB$9)+1","v":20},{"$f":"N(AC$9)+1","v":21},{"$f":"N(AD$9)+1","v":22},{"$f":"N(AE$9)+1","v":23},{"$f":"N(AF$9)+1","v":24},{"$f":"N(AG$9)+1","v":25},{"$f":"N(AH$9)+1","v":26},{"$f":"N(AI$9)+1","v":27},{"$f":"N(AJ$9)+1","v":28},{"$f":"N(AK$9)+1","v":29},{"$f":"N(AL$9)+1","v":30},{"$f":"N(AM$9)+1","v":31},{"$f":"N(AN$9)+1","v":32},{"$f":"N(AO$9)+1","v":33},{"$f":"N(AP$9)+1","v":34},{"$f":"N(AQ$9)+1","v":35},{"$f":"N(AR$9)+1","v":36},{"$f":"N(AS$9)+1","v":37},{"$f":"N(AT$9)+1","v":38},{"$f":"N(AU$9)+1","v":39},{"$f":"N(AV$9)+1","v":40}]
[]
[null,{"$f":"MAX($B$10:$B10)+1","v":1},"Timing Assumptions"]
[]
[null,null,"Data (do not change once modelling has commenced)"]
[]
[null,null,null,"Model Start Date",null,null,null,{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2020-01-01"}]
[]
[null,null,null,"Number of Months in a Full Period",null,null,null,3]
[]
[null,null,null,"Example Reporting Month",null,null,null,12,{"$f":"\"e.g. \"&TEXT(DATE(YEAR(Model_Start_Date)+IF(Example_Reporting_Month<MONTH(Model_Start_Date),1,0),Example_Reporting_Month+1,1)-1,\"dd-Mmm-yy\")","v":"e.g. 31-Dec-20"}]
[]
[null,null,null,"Reporting Month Factor",null,null,null,{"$f":"MOD(Example_Reporting_Month-1,Periodicity)+1","v":3}]
[]
[null,null,null,"Months per Year",null,null,null,12]

{"sheet":"Error Checks","index":6,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,8,0,9],[2,0,2,4]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Error Checks"}]
[{"$f":"Model_Name","v":"SP Depreciating Existing Capex Example.xlsm"}]
["Navigator"]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":0}]
[]
[null,{"$f":"MAX($B$5:$B5)+1","v":1},"Error Checks"]
[]
[null,null,"Summary of Errors"]
[]
[null,null,null,"Assumptions"]
[]
[null,null,null,null,"Unused"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C8","v":"Summary of Errors"},null,null,null,{"$f":"MIN(1,SUM(I11:I15))","v":0}]