{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["Cover page ","Dashboard","Assumptions ","Monthly build","Annual financials"],"not_rendered":{"charts":4,"images":3,"macros":0,"external_links":1,"defined_names":18,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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 page ","index":0,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,0,3,14],[15,3,15,10],[16,3,16,10],[17,3,17,10],[18,3,18,10],[14,3,14,10],[28,2,28,16],[29,2,29,16],[30,2,30,16],[8,2,8,16],[27,2,27,16382]]}
[]
[]
[]
["Cold Chain for Ocean Communities - Financial Projections Model (Advanced version)"]
[]
[null,"Key instructions and guidelines"]
[]
[null,1,"Introduction"]
[null,null,"This tool includes a three-statement financial model to simulate the operations, growth, and capital needs for a cold chain project over a 5 year time horizon. The model projects detailed revenues, costs, CAPEX, and financing, enabling both the project developer and or investors to test key assumptions and assess overall project performance. The model is built on a monthly basis to allow for granular analysis and targeted finance decisions. \n\nPlease take some time to read and understand the instructions on this page before proceeding to the rest of the model, after which you need to update the assumptions based on the expectations/realities of your project. The assumptions sheet is the only one in which you should be making changes, by inputting assumption data in the grey boxes with blue font. The rest of the model auto-populates based on what's in the assumptions sheet, hence they do not require any inputs; any change in other sheets could break the model. "]
[]
[null,2,"Table of contents & Legend"]
[]
[null,null,"Please click on one of the titles to access the material you want to look at (alternatively just click on the tabs at the bottom of the window)."]
[]
[null,null,"Sheet","Descriptions"]
[null,null,"Dashboard","This sheet provides outputs of the model i.e., summary financials and charts of the financial projections"]
[null,null,"Assumptions","This sheet focuses on inputs to the model that reflect the key revenue, cost, & capitalization drivers"]
[null,null,"Monthly build","This sheet provides the projected monthly financial statements and  the detailed supporting calculations underlying the financial projections"]
[null,null,"Annual Financials","This sheet provides projected annual financial statements "]
[]
[null,null,"Regarding the cells, please only make changes to the assumption fields, highlighted in grey with blue font:"]
[]
[null,null,"Blue text","Assumption field - in these fields please enter your assumptions"]
[null,null,"Black text","Calculations field - should not  be modified else you risk breaking the model"]
[]
[null,3,"Model usage instructions"]
[]
[null,null,"Step 1: Please work your way through the assumptions, populating the grey fields with actual and or expected data; also, remember to select the relevant business model for your project. An overview of possible business models is provided on the Assumptions sheet. Additional guidance is also provided on the Assumptions sheet, in \"light gray text\" in column O on the right hand side. "]
[null,null,"Step 2: After entering all your assumptions, please review the outputs carefully on the Dashboard. If you want further details, e.g., to understand the underlying context, you can refer to either the Monthly build or the Annual financials. Review the outputs carefully to help you understand likely economics of the project, including revenue, profit, and sustainability potential, as well as investment and financing needs."]
[]
[null,null,"Note: The Assumptions tab is the primary input sheet and should be the only place where changes are made. All other sheets are formula-driven and automatically pull from these assumptions to perform the relevant calculations."]

{"sheet":"Dashboard","index":1,"n_rows":168,"n_cols":22,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
[null,"Dashboard",{"$nulls":19},"x"]
[{"$nulls":11},"","","","","","","","","","","x"]
[null,"Summary financials",{"$nulls":19},"x"]
[]
[null,{"$f":"\"(all figures in \"&'Assumptions '!F11&\")\"","v":"(all figures in USD)"},{"$nulls":19},"x"]
[]
[null,"Profit and loss statement",null,{"$f":"'Annual financials'!F4","v":"2026-12-31"},{"$f":"'Annual financials'!G4","v":"2027-12-31"},{"$f":"'Annual financials'!H4","v":"2028-12-31"},{"$f":"'Annual financials'!I4","v":"2029-12-31"},{"$f":"'Annual financials'!J4","v":"2030-12-31"},"5-year CAGR*",{"$nulls":12},"x"]
[null,"Revenue",null,{"$f":"'Annual financials'!F14","v":225418.29999999996},{"$f":"'Annual financials'!G14","v":271226.60000000003},{"$f":"'Annual financials'!H14","v":285191.60000000009},{"$f":"'Annual financials'!I14","v":327435.50000000006},{"$f":"'Annual financials'!J14","v":377688.8000000001},{"$f":"IFERROR(((H8/D8)^(1/5))-1,0)","v":0.10873813989756331},{"$nulls":12},"x"]
[null,"COGS",null,{"$f":"'Annual financials'!F20","v":-141257.52900000001},{"$f":"'Annual financials'!G20","v":-169961.95799999998},{"$f":"'Annual financials'!H20","v":-178674.948},{"$f":"'Annual financials'!I20","v":-205281.40500000003},{"$f":"'Annual financials'!J20","v":-270264.74400000006},0.13855904597493396,{"$nulls":12},"x"]
[null,"Gross Profit",null,{"$f":"D8+D9","v":84160.77099999995},{"$f":"E8+E9","v":101264.64200000005},106516.65200000009,122154.09500000003,107424.05600000004,5.0021926576736764E-2,{"$nulls":12},"x"]
[null,"Gross profit margin",null,{"$f":"IFERROR(D10/D8,0)","v":0.37335376497826472},{"$f":"IFERROR(E10/E8,0)","v":0.37335807771066715},0.37349154743688123,0.37306307654484627,0.28442478569658408,{"$nulls":13},"x"]
[]
[null,"Other income (grants)",null,{"$f":"'Annual financials'!F26","v":250000},{"$f":"'Annual financials'!G26","v":200000},{"$f":"'Annual financials'!H26","v":0},{"$f":"'Annual financials'!I26","v":0},{"$f":"'Annual financials'!J26","v":0},-1]
[]
[null,"Operating expenses",null,{"$f":"'Annual financials'!F33","v":-72375.940426740039},{"$f":"'Annual financials'!G33","v":-76180.554289340056},{"$f":"'Annual financials'!H33","v":-84700.715770160052},{"$f":"'Annual financials'!I33","v":-88518.770973303253},{"$f":"'Annual financials'!J33","v":-92798.602289960152},5.0967879631015789E-2,{"$nulls":12},"x"]
[null,"EBITDA",null,{"$f":"D10+D13+D15","v":261784.83057325991},{"$f":"E10+E13+E15","v":225084.08771066001},21815.936229840037,33635.324026696777,14625.453710039888,-0.4383924028588384,{"$nulls":12},"x"]
[null,"EBITDA margin",null,{"$f":"IFERROR(D16/D8,0)","v":1.1613290960550229},{"$f":"IFERROR(E16/E8,0)","v":0.82987467936647796},7.6495718071079341E-2,0.10272351051335842,3.8723556827843147E-2,{"$nulls":13},"x"]
[]
[null,"Depreciation",null,{"$f":"'Annual financials'!F37","v":-20415.775505194666},{"$f":"'Annual financials'!G37","v":-18007.300943825972},{"$f":"'Annual financials'!H37","v":-15913.840633098058},{"$f":"'Annual financials'!I37","v":-14104.516053820111},{"$f":"'Annual financials'!J37","v":-12533.175249640002},-9.2975441401089265E-2,{"$nulls":12},"x"]
[null,"Interest expense",null,{"$f":"'Annual financials'!F41","v":0},{"$f":"'Annual financials'!G41","v":0},{"$f":"'Annual financials'!H41","v":0},{"$f":"'Annual financials'!I41","v":0},{"$f":"'Annual financials'!J41","v":0},0,{"$nulls":12},"x"]
[null,"EBT ",null,{"$f":"D16+D19+D20","v":241369.05506806524},{"$f":"E16+E19+E20","v":207076.78676683403},5902.0955967419795,19530.807972876668,2092.2784603998862,-0.61310993391787916,{"$nulls":12},"x"]
[]
[null,"Income tax",null,{"$f":"'Annual financials'!F45","v":-72410.716520419592},{"$f":"'Annual financials'!G45","v":-62123.036030050207},{"$f":"'Annual financials'!H45","v":-1770.6286790225718},{"$f":"'Annual financials'!I45","v":-5859.2423918629875},{"$f":"'Annual financials'!J45","v":-627.68353811996417},-0.61310993391787927,{"$nulls":12},"x"]
[null,"Net profit",null,{"$f":"D21+D23","v":168958.33854764566},{"$f":"E21+E23","v":144953.75073678384},4131.4669177194082,13671.565581013681,1464.594922279922,-0.61310993391787894,{"$nulls":12},"x"]
[null,"Net profit margin",null,{"$f":"IFERROR(D24/D8,0)","v":0.74953248492977587},{"$f":"IFERROR(E24/E8,0)","v":0.53443781228236398},1.4486636064033467E-2,4.175346161614632E-2,3.8777822436882469E-3,{"$nulls":13},"x"]
[{"$nulls":21},"x"]
[null,"Statement of financial position",null,{"$f":"D7","v":"2026-12-31"},{"$f":"E7","v":"2027-12-31"},{"$f":"F7","v":"2028-12-31"},{"$f":"G7","v":"2029-12-31"},{"$f":"H7","v":"2030-12-31"},{"$nulls":13},"x"]
[null,"Current assets",null,{"$f":"'Annual financials'!F57","v":100218.91924029235},{"$f":"'Annual financials'!G57","v":313311.69042782276},{"$f":"'Annual financials'!H57","v":333428.49520613009},{"$f":"'Annual financials'!I57","v":361322.74993280007},{"$f":"'Annual financials'!J57","v":375543.41977595282},{"$nulls":13},"x"]
[null,"Non-current assets",null,{"$f":"'Annual financials'!F66","v":171134.22449480536},{"$f":"'Annual financials'!G66","v":153126.92355097938},{"$f":"'Annual financials'!H66","v":137213.08291788131},{"$f":"'Annual financials'!I66","v":123108.56686406121},{"$f":"'Annual financials'!J66","v":110575.39161442124},{"$nulls":13},"x"]
[null,"Total assets",null,{"$f":"D28+D29","v":271353.14373509772},{"$f":"E28+E29","v":466438.61397880211},470641.5781240114,484431.3167968613,486118.81139037409,{"$f":"IFERROR(((H30/D30)^(1/5))-1,0)","v":0.12367705793626604},{"$nulls":12},"x"]
[{"$nulls":21},"x"]
[null,"Current liabilities",null,{"$f":"'Annual financials'!F74","v":1144.8051874520547},{"$f":"'Annual financials'!G74","v":1276.5246943726027},{"$f":"'Annual financials'!H74","v":1348.0219218624657},{"$f":"'Annual financials'!I74","v":1466.19501369863},{"$f":"'Annual financials'!J74","v":1689.0946849315069},{"$nulls":13},"x"]
[null,"Non- current liabilities",null,{"$f":"'Annual financials'!F78","v":0},{"$f":"'Annual financials'!G78","v":0},{"$f":"'Annual financials'!H78","v":0},{"$f":"'Annual financials'!I78","v":0},{"$f":"'Annual financials'!J78","v":0},{"$nulls":13},"x"]
[null,"Total liabilities",null,{"$f":"SUM(D32:D33)","v":1144.8051874520547},{"$f":"SUM(E32:E33)","v":1276.5246943726027},1348.0219218624657,1466.19501369863,1689.0946849315069,{"$f":"IFERROR(((H34/D34)^(1/5))-1,0)","v":8.0897422758135384E-2},{"$nulls":12},"x"]
[{"$nulls":21},"x"]
[null,"Total equity",null,{"$f":"'Annual financials'!F83","v":270208.33854764572},{"$f":"'Annual financials'!G83","v":465162.08928442944},{"$f":"'Annual financials'!H83","v":469293.55620214873},{"$f":"'Annual financials'!I83","v":482965.12178316235},{"$f":"'Annual financials'!J83","v":484429.71670544235},{"$nulls":13},"x"]
[null,"Total equity and liabilities",null,{"$f":"SUM(D34,D36)","v":271353.14373509778},{"$f":"SUM(E34,E36)","v":466438.61397880205},470641.57812401117,484431.31679686101,486118.81139037386,{"$f":"IFERROR(((H37/D37)^(1/5))-1,0)","v":0.12367705793626582},{"$nulls":12},"x"]
[null,"D/E ratio",null,{"$f":"D34/D36","v":4.2367500337158982E-3},{"$f":"E34/E36","v":2.7442578055668996E-3},2.8724492464196625E-3,3.0358196639237024E-3,3.4867693427621856E-3,{"$nulls":13},"x"]
[]
[null,"Cashflow statement",{"$nulls":19},"x"]
[null,"Cashflow from operating activities",null,{"$f":"'Annual financials'!F101","v":-72029.812814502147},{"$f":"'Annual financials'!G101","v":-39390.52196315457},{"$f":"'Annual financials'!H101","v":19279.491463238843},{"$f":"'Annual financials'!I101","v":25519.392260916527},{"$f":"'Annual financials'!J101","v":10265.291651371983},{"$f":"IFERROR(((H41/D41)^(1/5))-1,0)","v":-1.6772855365355377},{"$nulls":12},"x"]
[null,"Cashflow from investing activities",null,{"$f":"'Annual financials'!F105","v":-190300},{"$f":"'Annual financials'!G105","v":0},{"$f":"'Annual financials'!H105","v":0},{"$f":"'Annual financials'!I105","v":0},{"$f":"'Annual financials'!J105","v":0},{"$nulls":13},"x"]
[null,"Cashflow from financing activities",null,{"$f":"'Annual financials'!F113","v":350000},{"$f":"'Annual financials'!G113","v":250000},{"$f":"'Annual financials'!H113","v":0},{"$f":"'Annual financials'!I113","v":0},{"$f":"'Annual financials'!J113","v":0},{"$nulls":13},"x"]
[null,"Net changes in cashflow",null,{"$f":"SUM(D41:D43)","v":87670.187185497838},{"$f":"SUM(E41:E43)","v":210609.47803684542},19279.491463238843,25519.392260916527,10265.291651371983,{"$nulls":13},"x"]
[null,"Opening cash balance",null,{"$f":"'Annual financials'!F115","v":0},{"$f":"'Annual financials'!G115","v":87670.187185497838},{"$f":"'Annual financials'!H115","v":298279.66522234329},{"$f":"'Annual financials'!I115","v":317559.15668558213},{"$f":"'Annual financials'!J115","v":343078.54894649866},{"$nulls":13},"x"]
[null,"Closing cash balance",null,{"$f":"'Annual financials'!F117","v":87670.187185497838},{"$f":"'Annual financials'!G117","v":298279.66522234329},{"$f":"'Annual financials'!H117","v":317559.15668558213},{"$f":"'Annual financials'!I117","v":343078.54894649866},{"$f":"'Annual financials'!J117","v":353343.84059787064},{"$f":"IFERROR(((H46/D46)^(1/5))-1,0)","v":0.32150593606265376},{"$nulls":12},"x"]
[null,"* CAGR stands for Compound Annual Growth Rate",{"$nulls":19},"x"]
[]
[null,"Summary charts",{"$nulls":19},"x"]
[{"$nulls":4},"No",{"$nulls":16},"x"]
[]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[null,null,null,{"$f":"YEAR('Annual financials'!F4)","v":2026},{"$f":"YEAR('Annual financials'!G4)","v":2027},{"$f":"YEAR('Annual financials'!H4)","v":2028},{"$f":"YEAR('Annual financials'!I4)","v":2029},{"$f":"YEAR('Annual financials'!J4)","v":2030},{"$nulls":13},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":21},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":4},"Revenue",{"$f":"SUM(D8:H8)","v":1486960.8000000003},{"$nulls":11},"x"]
[{"$nulls":4},"COGS",{"$f":"SUM(D9:H9)","v":-965440.58400000003},{"$nulls":11},"x"]
[{"$nulls":4},"Gross Profit",{"$f":"SUM(D10:H10)","v":521520.21600000013},{"$nulls":11},"x"]
[{"$nulls":4},"Other income (grants)",{"$f":"SUM(D13:H13)","v":450000},{"$nulls":11},"x"]
[{"$nulls":4},"Operating expenses",{"$f":"SUM(D15:H15)","v":-414574.58374950354},{"$nulls":11},"x"]
[{"$nulls":4},"EBITDA",{"$f":"SUM(D16:H16)","v":556945.63225049654},{"$nulls":11},"x"]
[{"$nulls":4},"Depn, Interest & taxes",{"$f":"SUM(D19:H20)+SUM(D23:H23)","v":-223765.91554505413},{"$nulls":11},"x"]
[{"$nulls":4},"Net profit",{"$f":"SUM(D24:H24)","v":333179.71670544252},{"$nulls":11},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]
[{"$nulls":17},"x"]

{"sheet":"Assumptions ","index":2,"n_rows":454,"n_cols":22,"rows_kept":454,"cut":false,"hidden":false,"merged":[[259,3,259,6],[284,3,284,6],[313,3,313,6],[4,3,4,6],[24,3,24,6],[101,3,101,6],[168,3,168,6],[12,5,12,6],[26,7,26,11],[42,14,45,14],[235,14,236,14],[203,6,203,10],[169,7,169,11],[214,7,214,11],[196,6,196,10],[193,3,193,6]]}
[null,"Assumptions ",{"$nulls":11},"x","Comments, instructions, and/or sources"]
[{"$nulls":5},"`",{"$nulls":7},"x"]
[null,"General assumptions",{"$nulls":11},"x"]
[{"$nulls":5},"`",{"$nulls":7},"x"]
[null,null,null,"This section captures the basic settings used throughout the model. Enter the start date of the projection, the currency you will use, tax assumptions, and select the business model that best reflects how your fishery business operates. All values in the model should be entered using the same currency."]
[]
[null,null,null,"Projection start date ",null,"2026-01-01",{"$nulls":7},"x","Select the projections start date from the drop-down list "]
[null,null,null,"Days in a year",null,365,null,null,null," ",null,null,null,"x"]
[null,null,null,"Months in a year",null,12,{"$nulls":7},"x"]
[null,null,null,"Corporate tax rate (if applicable)",null,0.3,{"$nulls":7},"x"]
[null,null,null,"Currency (e.g., USD, or KES)",null,"USD"," You can select your currency based on the geography, however, all inputs need to be made in the same currency!"]
[]
[null,null,null,"Operational business model selection:",null,"Fish trading (Push/Pull)",{"$nulls":7},"x"]
[]
[null,null,null,"Business model selection options"]
[null,null,null,"Fish trading - Push model: Fishers or community cooperatives jointly manage the cold-chain infrastructure and “push” product to market through collective bargaining and shared services"]
[null,null,null,"Fish trading - Pull model: A central enterprise aggregates fish from multiple landing sites and coordinates cold storage, logistics, and sales downstream. Demand is “pulled” through the system by an organizer who secures offtakers and guarantees volume"]
[null,null,null,"Cooling-as-a-service: Users pay per unit of cooling (per kg, per crate, per day), rather than owning equipment. The operator owns, maintains, and manages the entire cold-chain system"]
[null,null,null,"Mobile Cold Chain: Mobile cold-storage solutions that deliver cooling directly to landing sites or remote communities where fixed infrastructure is not available"]
[null,null,null,"Third-party logistics (3PL)/Refrigerated Distribution: A logistics provider who offers cold transportation and distribution services to fishers, processors, and traders"]
[]
[]
[null,"Catch volume assumptions",{"$nulls":11},"x"]
[{"$nulls":17},"Side calculations, do not edit!"]
[null,null,null,"This section estimates how much fish the business will handle over time. Enter the expected monthly fish volumes for each product line and estimate how volumes may grow each year. If your business experiences seasonal peaks or low periods, include those assumptions so the model reflects real operating conditions. ",{"$nulls":9},"x",null,null,null,"Cumulative growth rate"]
[{"$nulls":17},"Side calculations, do not edit!"]
[{"$nulls":7},"Annual growth rate",{"$nulls":5},"x",null,null,null,"Cumulative growth rate"]
[null,null,null,"Product lines",null,"Introduction date","Kilograms of fish aggregated/stored per month (baseline)*",1,2,3,4,5,null,"x",null,null,null,1,2,3,4,5]
[null,null,null,"Product #1: Main product, e.g., Octopus from Lamu",null,"2026-01-01",1500,0.05,0.1,0.15,0.15,0.1,null,"x",null,null,null,{"$f":"PRODUCT(1+$H29:H29)-1","v":5.0000000000000044E-2},{"$f":"PRODUCT(1+$H29:I29)-1","v":0.15500000000000025},{"$f":"PRODUCT(1+$H29:J29)-1","v":0.32825000000000015},{"$f":"PRODUCT(1+$H29:K29)-1","v":0.52748750000000011},{"$f":"PRODUCT(1+$H29:L29)-1","v":0.68023625000000032}]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,"2026-01-01",850,0.05,0.1,0.15,0.15,0.2,null,"x",null,null,null,{"$f":"PRODUCT(1+$H30:H30)-1","v":5.0000000000000044E-2},{"$f":"PRODUCT(1+$H30:I30)-1","v":0.15500000000000025},{"$f":"PRODUCT(1+$H30:J30)-1","v":0.32825000000000015},{"$f":"PRODUCT(1+$H30:K30)-1","v":0.52748750000000011},{"$f":"PRODUCT(1+$H30:L30)-1","v":0.83298500000000009}]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,"2026-01-01",550,0.05,0.1,0.15,0.15,0.2,null,"x",null,null,null,{"$f":"PRODUCT(1+$H31:H31)-1","v":5.0000000000000044E-2},{"$f":"PRODUCT(1+$H31:I31)-1","v":0.15500000000000025},{"$f":"PRODUCT(1+$H31:J31)-1","v":0.32825000000000015},{"$f":"PRODUCT(1+$H31:K31)-1","v":0.52748750000000011},{"$f":"PRODUCT(1+$H31:L31)-1","v":0.83298500000000009}]
[]
[]
[]
[{"$nulls":13},"x"]
[null,null,null,"Note: * \"Kilograms of fish aggregated/stored\" equals the volume of fish that is stored in the cold chain facility. // Sales grow at different rates across the years which can be adjusted to reflect operational realities.",{"$nulls":9},"x"]
[]
[null,null,null,"Seasonality"]
[]
[null,null,null,{"$f":"D29","v":"Product #1: Main product, e.g., Octopus from Lamu"}]
[null,null,null,"Seasonal product?",null,"Yes"]
[]
[null,null,null,"Peak collection season",null,"between","2026-01-01","and","2026-03-31",{"$nulls":4},"x","Please do include the seasonality multiplier. This indicates how fish volumes collected during a given season compare to average collection levels. For instance, a low season multiplier of 0.8 it reflects lower-than-average collections, as collection is approximately 80% of the monthly average over the entire year. "]
[null,null,null,"Low collection season",null,"between","2026-11-30","and","2026-12-31",{"$nulls":4},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Peak season multiplier",null,1.5,{"$f":"IF(F$41=\"No\",1,F46)","v":1.5},{"$nulls":6},"x"]
[null,null,null,"Low season multiplier",null,0.9,{"$f":"IF(F$41=\"No\",1,F47)","v":0.9},{"$nulls":6},"x"]
[null,null,null,"Note: Ensure the low and high seasons are exclusive!",{"$nulls":9},"x"]
[]
[null,null,null,{"$f":"D30","v":"Product #2: Add'l product, e.g., prawns from Lamu"}]
[null,null,null,"Seasonal product?",null,"Yes"]
[]
[null,null,null,"Peak collection season",null,"between","2026-01-01","and","2026-03-31",{"$nulls":4},"x"]
[null,null,null,"Low collection season",null,"between","2026-06-30","and","2026-12-31",{"$nulls":4},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Peak season multiplier",null,1.5,{"$f":"IF(F$51=\"No\",1,F56)","v":1.5},{"$nulls":6},"x"]
[null,null,null,"Low season multiplier",null,0.9,{"$f":"IF(F$51=\"No\",1,F57)","v":0.9},{"$nulls":6},"x"]
[null,null,null,"Note: Ensure the low and high seasons are exclusive!",{"$nulls":9},"x"]
[]
[null,null,null,{"$f":"D31","v":"Product #3: Add'l product, e.g., marlin from Lamu"}]
[null,null,null,"Seasonal product?",null,"No"]
[]
[null,null,null,"Peak collection season",null,"between","2026-01-01","and","2026-03-31",{"$nulls":4},"x"]
[null,null,null,"Low collection season",null,"between","2026-06-30","and","2026-12-31",{"$nulls":4},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Peak season multiplier",null,1.5,{"$f":"IF(F$61=\"No\",1,F66)","v":1},{"$nulls":6},"x"]
[null,null,null,"Low season multiplier",null,0.9,{"$f":"IF(F$61=\"No\",1,F67)","v":1},{"$nulls":6},"x"]
[null,null,null,"Note: Ensure the low and high seasons are exclusive!",{"$nulls":9},"x"]
[]
[null,null,null,{"$f":"D32","v":0}]
[null,null,null,"Seasonal product?",null,"No"]
[]
[null,null,null,"Peak collection season",null,"between","2026-01-01","and","2026-03-31",{"$nulls":4},"x"]
[null,null,null,"Low collection season",null,"between","2026-06-30","and","2026-12-31",{"$nulls":4},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Peak season multiplier",null,1.5,{"$f":"IF(F$71=\"No\",1,F76)","v":1},{"$nulls":6},"x"]
[null,null,null,"Low season multiplier",null,0.9,{"$f":"IF(F$71=\"No\",1,F77)","v":1},{"$nulls":6},"x"]
[null,null,null,"Note: Ensure the low and high seasons are exclusive!",{"$nulls":9},"x"]
[]
[null,null,null,{"$f":"D33","v":0}]
[null,null,null,"Seasonal product?",null,"No"]
[]
[null,null,null,"Peak collection season",null,"between","2026-01-01","and","2026-03-31",{"$nulls":4},"x"]
[null,null,null,"Low collection season",null,"between","2026-06-30","and","2026-12-31",{"$nulls":4},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Peak season multiplier",null,1.5,{"$f":"IF(F$81=\"No\",1,F86)","v":1},{"$nulls":6},"x"]
[null,null,null,"Low season multiplier",null,0.9,{"$f":"IF(F$81=\"No\",1,F87)","v":1},{"$nulls":6},"x"]
[null,null,null,"Note: Ensure the low and high seasons are exclusive!",{"$nulls":9},"x"]
[]
[null,null,null,{"$f":"D34","v":0}]
[null,null,null,"Seasonal product?",null,"No"]
[]
[null,null,null,"Peak collection season",null,"between","2026-01-01","and","2026-03-31",{"$nulls":4},"x"]
[null,null,null,"Low collection season",null,"between","2026-06-30","and","2026-12-31",{"$nulls":4},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Peak season multiplier",null,1.5,{"$f":"IF(F$91=\"No\",1,F96)","v":1},{"$nulls":6},"x"]
[null,null,null,"Low season multiplier",null,0.9,{"$f":"IF(F$91=\"No\",1,F97)","v":1},{"$nulls":6},"x"]
[null,null,null,"Note: Ensure the low and high seasons are exclusive!",{"$nulls":9},"x"]
[]
[null,"Business model assumptions",{"$nulls":11},"x"]
[]
[null,null,null,"This section captures the commercial assumptions for your chosen operating model. Enter the prices you expect to charge customers and the direct costs associated with delivering the product or service. These assumptions help estimate revenue, gross profit, and overall business sustainability."]
[]
[null,null,"Fish trading (Push & Pull) business models",{"$nulls":10},"x"]
[{"$nulls":13},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Price assumptions",{"$nulls":9},"x"]
[null,null,null,{"$f":"\"Price of kilogram of fish sold in \"&F11","v":"Price of kilogram of fish sold in USD"},null,1,2,3,4,5,null,null,null,"x"]
[null,null,null,{"$f":"D29","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,5,6,5,5,5,null,null,null,"x"]
[null,null,null,{"$f":"D30","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,7,7,7,7,7,null,null,null,"x"]
[null,null,null,{"$f":"D31","v":"Product #3: Add'l product, e.g., marlin from Lamu"},null,5.5,5.5,5.5,5.5,5.5,null,null,null,"x"]
[null,null,null,{"$f":"D32","v":0},null,4,4,4,4,4]
[null,null,null,{"$f":"D33","v":0},null,5,5,5,5,5]
[null,null,null,{"$f":"D34","v":0},null,6,6,6,6,6]
[null,null,null,"Note: Price per unit of fish",{"$nulls":9},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Direct cost assumptions",{"$nulls":9},"x"]
[null,null,null,{"$f":"\"Cost per kilogram of fish in \"&F11","v":"Cost per kilogram of fish in USD"},null,1,2,3,4,5,null,null,null,"x"]
[null,null,null,{"$f":"D109","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,{"$f":"F109*0.6","v":3},{"$f":"G109*0.6","v":3.5999999999999996},3,3,4,null,null,null,"x"]
[null,null,null,{"$f":"D110","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,{"$f":"F110*0.6","v":4.2},4.2,4.2,4.2,4.2,null,null,null,"x","Please ensure that if you have more than 1 species, you add costs and pricing for each"]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,3.3,3.3,3.3,3.3,3.3]
[null,null,null,0,null,2.4,2.4,2.4,2.4,2.4]
[null,null,null,0,null,3,3,3,3,3]
[null,null,null,0,null,3.5999999999999996,3.5999999999999996,3.5999999999999996,3.5999999999999996,3.5999999999999996]
[null,null,null,"Note: Cost per unit of fish, as acquired, e.g., from the local fishermen."]
[{"$nulls":13},"x"]
[{"$nulls":13},"x"]
[null,null,"Cooling-as-a-service / Mobile cold chain services",{"$nulls":10},"x"]
[{"$nulls":13},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Price assumptions",{"$nulls":9},"x"]
[null,null,null,{"$f":"\"CAAS storage fees - Price per kg per day in \"&F11","v":"CAAS storage fees - Price per kg per day in USD"},null,1,2,3,4,5,null,"Average storage time in days",null,"x"]
[null,null,null,{"$f":"D109","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,0.06,0.06,0.06,0.06,0.06,null,4]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,0.06,0.06,0.06,0.06,0.06,null,4]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,4]
[null,null,null,0,null,0,0,0,0,0,null,4,null,"x"]
[null,null,null,0,null,0,0,0,0,0,null,4,null,"x","If offering both chilling and freezing services, please include the prices for each service as per unit measurement"]
[null,null,null,0,null,0,0,0,0,0,null,4,null,"x"]
[{"$nulls":13},"x"]
[null,null,null,"Direct cost assumptions",{"$nulls":9},"x"]
[null,null,null,{"$f":"\"Storage direct cost per kilogram of fish per day in \"&F11","v":"Storage direct cost per kilogram of fish per day in USD"},null,1,2,3,4,5,null,null,null,"x"]
[null,null,null,"Storage costs",null,0.01,0.01,0.01,0.01,0.01,null,null,null,"x"]
[]
[null,null,null,"Frequently, the storage or handling will be costed/priced by e.g., crate or cubic meter of storage space. You then need to calculate how many kg of fish fit into a crate or a cubic meter, which will be subject to species and packing method. This then allows you to calculate storage cost or price per kg. "]
[null,null,null,"Please use the simplified simulator below, if helpful (the price then needs to be entered into the 'price per kg' within the price assumptions):"]
[]
[null,null,null,"Storage price per crate or cubic meter per day",null,15]
[null,null,null,"Volume of fish per crate or cubic meter of storage (in kg)",null,250]
[null,null,null,"Storage price per kg per day",null,{"$f":"F147/F148","v":0.06}]
[{"$nulls":13},"x"]
[null,"Third-party logistics provider (cold storage & transportation)",{"$nulls":11},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Price assumptions",{"$nulls":9},"x"]
[null,null,null,"Handling fees (storage and transportation) - Price per kg",null,1,2,3,4,5,null,null,null,"x"]
[null,null,null,{"$f":"D133","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,{"$f":"0.15*F119","v":0.44999999999999996},0.53999999999999992,0.44999999999999996,0.44999999999999996,0.6]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,0.63,0.63,0.63,0.63,0.63]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,0.49499999999999994,0.49499999999999994,0.49499999999999994,0.49499999999999994,0.49499999999999994]
[null,null,null,0,null,0.36,0.36,0.36,0.36,0.36,null,null,null,"x"]
[null,null,null,0,null,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,null,null,null,"x","If offering both chilling and freezing services, please include the prices for each service as per unit measurement"]
[null,null,null,0,null,0.53999999999999992,0.53999999999999992,0.53999999999999992,0.53999999999999992,0.53999999999999992,null,null,null,"x"]
[{"$nulls":13},"x"]
[null,null,null,"Direct cost assumptions",{"$nulls":9},"x"]
[null,null,null,"Handling direct cost per kilogram of fish",null,1,2,3,4,5,null,null,null,"x"]
[null,null,null,"Storage and transportation costs",null,{"$f":"0.5*AVERAGE(F155:F160)","v":0.24374999999999999},{"$f":"0.5*AVERAGE(G155:G160)","v":0.25124999999999997},0.24374999999999999,0.24374999999999999,0.25625000000000003,null,null,null,"x"]
[{"$nulls":13},"x"]
[{"$nulls":13},"x"]
[null,"Other revenue streams (non-fish)",{"$nulls":11},"x"]
[{"$nulls":13},"x"]
[null,null,null,"This section serves to capture any other revenues the business might be generating alongside fish revenues (for fish trading businesses) or cold storage (for cooling-as-a-service businesses); classic examples include ice sales or phone charging services. Enter the expected monthly sales volumes for each product line and estimate how volumes may grow each year.",{"$nulls":13},"Side calculations, do not edit!"]
[{"$nulls":7},"Annual growth rate",{"$nulls":5},"x",null,null,null,"Cumulative growth rate"]
[null,null,null,"Other revenue lines",null,"Introduction date","# of units sold per month",1,2,3,4,5,null,"x",null,null,null,1,2,3,4,5]
[null,null,null,"Side product #1: Ice sales (one unit is one 5kg bucket)",null,"2026-01-01",200,0,0.1,0,0,0.1,null,"x",null,null,null,{"$f":"PRODUCT(1+$H172:H172)-1","v":0},{"$f":"PRODUCT(1+$H172:I172)-1","v":0.10000000000000009},{"$f":"PRODUCT(1+$H172:J172)-1","v":0.10000000000000009},{"$f":"PRODUCT(1+$H172:K172)-1","v":0.10000000000000009},{"$f":"PRODUCT(1+$H172:L172)-1","v":0.21000000000000019}]
[null,null,null,"Side product #2: Phone charging (one unit is one phone charge)",null,"2026-01-01",50,0,0.1,0.15,0.15,0.2,null,"x",null,null,null,{"$f":"PRODUCT(1+$H173:H173)-1","v":0},{"$f":"PRODUCT(1+$H173:I173)-1","v":0.10000000000000009},{"$f":"PRODUCT(1+$H173:J173)-1","v":0.2649999999999999},{"$f":"PRODUCT(1+$H173:K173)-1","v":0.45474999999999977},{"$f":"PRODUCT(1+$H173:L173)-1","v":0.74569999999999959}]
[null,null,null,"Side product #3: (…)",null,"2026-01-01",33,{"$nulls":6},"x",null,null,null,{"$f":"PRODUCT(1+$H174:H174)-1","v":0},{"$f":"PRODUCT(1+$H174:I174)-1","v":0},{"$f":"PRODUCT(1+$H174:J174)-1","v":0},{"$f":"PRODUCT(1+$H174:K174)-1","v":0},{"$f":"PRODUCT(1+$H174:L174)-1","v":0}]
[null,null,null,"Side product #4: (…)",null,"2026-01-01",22,{"$nulls":6},"x",null,null,null,{"$f":"PRODUCT(1+$H175:H175)-1","v":0},{"$f":"PRODUCT(1+$H175:I175)-1","v":0},{"$f":"PRODUCT(1+$H175:J175)-1","v":0},{"$f":"PRODUCT(1+$H175:K175)-1","v":0},{"$f":"PRODUCT(1+$H175:L175)-1","v":0}]
[{"$nulls":13},"x"]
[]
[null,null,null,"Price assumptions",{"$nulls":9},"x"]
[null,null,null,{"$f":"\"Price per unit in \"&F11","v":"Price per unit in USD"},null,1,2,3,4,5,null,null,null,"x"]
[null,null,null,{"$f":"D172","v":"Side product #1: Ice sales (one unit is one 5kg bucket)"},null,1,1.1000000000000001,1.2,1.2,1.3]
[null,null,null,{"$f":"D173","v":"Side product #2: Phone charging (one unit is one phone charge)"},null,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Side product #3: (…)"]
[null,null,null,"Side product #4: (…)",{"$nulls":9},"x"]
[{"$nulls":13},"x"]
[null,null,null,"Direct cost assumptions",{"$nulls":9},"x"]
[null,null,null,{"$f":"\"Direct cost per unit in \"&F11","v":"Direct cost per unit in USD"},null,1,2,3,4,5]
[null,null,null,{"$f":"D180","v":"Side product #1: Ice sales (one unit is one 5kg bucket)"},null,{"$f":"0.3*F180","v":0.3},{"$f":"0.3*G180","v":0.33},0.36,0.36,0.39]
[null,null,null,{"$f":"D181","v":"Side product #2: Phone charging (one unit is one phone charge)"},null,{"$f":"0.3*F181","v":0.06},{"$f":"0.3*G181","v":0.06},0.06,0.06,0.06]
[null,null,null,"Side product #3: (…)",null,0,0,0,0,0]
[null,null,null,"Side product #4: (…)",null,0,0,0,0,0]
[]
[null,"Other Cost of Goods Sold (COGS) and Operating Cost assumptions",{"$nulls":11},"x"]
[]
[null,null,null,"This section covers any other cost of goods sold (for simplification purposes, measured as a % of revenue), including electricity and water; sales and marketing costs as a % of revenue, as well as salaries and wages, and all the administrative overhead costs."]
[{"$nulls":13},"x"]
[null,"x","Cost of goods sold (COGS)",{"$nulls":10},"x"]
[{"$nulls":6},"Costs as a % of revenue",{"$nulls":6},"x"]
[null,null,null,{"$f":"\"Cost in \"&F11","v":"Cost in USD"},null,null,1,2,3,4,5,null,null,"x"]
[null,null,null,"Electricity and water",null,null,0.02,0.02,0.02,0.02,0.02,null,null,"x"]
[null,null,null,"Miscellaneous",null,null,0.01,0.01,0.01,0.01,0.01,null,null,"x"]
[null,null,null,"Note: In filling this additional COGS section, please take care to not duplicate costs already included in the direct costs assumptions above)!"]
[]
[null,"x","Sales and marketing costs",{"$nulls":10},"x"]
[{"$nulls":6},"Costs as a % of revenue",{"$nulls":6},"x"]
[null,null,null,"Product",null,"Introduction date",1,2,3,4,5,null,null,"x"]
[null,null,null,"Sales & marketing cost #1",null,"2026-01-01",0.02,0.02,0.02,0.02,0.02,null,null,"x"]
[null,null,null,"Sales & marketing cost #2",null,"2026-01-01",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,"x"]
[null,null,null,"Sales & marketing cost #3",null,"2026-01-01",0,0,0,0,0,null,null,"x"]
[null,null,null,"Sales & marketing cost #4",null,"2026-01-01",0,0,0,0,0,null,null,"x"]
[{"$nulls":13},"x"]
[null,null,null,"Note: Please use this section to input any sales and marketing costs incurred; e.g., packaging, labelling, advertising, digital marketing, etc. ",{"$nulls":9},"x"]
[{"$nulls":13},"x"]
[null,"x","Salaries and wages ",{"$nulls":10},"x"]
[{"$nulls":13},"x"]
[{"$nulls":7},"Staff count (FTE)",{"$nulls":5},"x"]
[null,null,null,"Role / Staff categories",null,"Start date",{"$f":"\"Annual gross salary (FTE)\nin \"&F11","v":"Annual gross salary (FTE)\nin USD"},1,{"$f":"H216+1","v":2},{"$f":"I216+1","v":3},{"$f":"J216+1","v":4},{"$f":"K216+1","v":5},null,"x","Define the role title, salary and number of staff within that title. "]
[null,null,null,"Senior executive team",null,"2026-01-01",20256.580000000002,0.5,0.5,0.5,0.5,0.5,null,"x"]
[null,null,null,"Middle management team",null,"2026-01-01",12153.95,1,1,1,1,1,null,"x"]
[null,null,null,"Operators",null,"2026-01-01",4051.32,1,1,2,2,2,null,"x"]
[null,null,null,"Support staff",null,"2026-01-01",5671.84,1,1,1,1,1,null,"x"]
[null,null,null,"[Insert new role]",null,"2026-01-01",null,0,0,0,0,0,null,"x"]
[null,null,null,"[Insert new role]",null,"2026-01-01",null,0,0,0,0,0,null,"x"]
[null,null,null,"[Insert new role]",null,"2026-01-01",null,0,0,0,0,0,null,"x"]
[null,null,null,"[Insert new role]",null,"2026-01-01",null,0,0,0,0,0,null,"x"]
[null,null,null,"[Insert new role]",null,"2026-01-01",null,0,0,0,0,0,null,"x"]
[null,null,null,"[Insert new role]",null,"2026-01-01",null,0,0,0,0,0,null,"x"]
[{"$nulls":13},"x"]
[null,null,null,"Annual salaries growth/inflation rate",null,0.03,{"$nulls":7},"x"]
[null,null,null,"Annual growth rate factor",null,null,null,1,{"$f":"H229*(1+$F$228)","v":1.03},{"$f":"I229*(1+$F$228)","v":1.0609},{"$f":"J229*(1+$F$228)","v":1.092727},{"$f":"K229*(1+$F$228)","v":1.1255088100000001},null,"x"]
[{"$nulls":13},"x"]
[null,null,null,"Other staff expenses",{"$nulls":9},"x"]
[null,null,null,"Regulatory expenses (includes NHIS, NHF, Pension fund, ITF, NSITF, and PAYE)",null,0.25,"of total salaries paid",{"$nulls":6},"x"]
[null,null,null,"Bonuses, staff welfare, other",null,0.03,"of total salaries paid",{"$nulls":6},"x"]
[{"$nulls":13},"x"]
[null,"x","Administrative costs / Other overhead costs",{"$nulls":10},"x"]
[null,null,null,{"$f":"\"Monthly costs in \"&F11","v":"Monthly costs in USD"},null,1,{"$f":"F236+1","v":2},{"$f":"G236+1","v":3},{"$f":"H236+1","v":4},{"$f":"I236+1","v":5},null,null,null,"x","You can change defined overheads if  they are not relevant to your business. There is also room to add more  cost buckets as needed. "]
[null,null,null,"Rent & rates",null,1350.4,1350.4,1350.4,1350.4,1350.4,null,null,null,"x"]
[null,null,null,"Utilities Split Elec and Water",null,270.08777850000001,351.11411205000002,456.44834566500003,529,613,null,null,null,"x","Please note costs are denoted on a monthly basis and so should be entered as monthlies and not annuals."]
[null,null,null,"Internet and communication",null,50,50,50,50,50,null,null,null,"x"]
[null,null,null,"Bank charges",null,20,20,20,20,20,null,null,null,"x"]
[null,null,null,"External Services",null,30,30,30,30,30,null,null,null,"x"]
[null,null,null,"Business travel",null,150,150,150,150,150,null,null,null,"x"]
[null,null,null,"[Add other administrative cost]",null,0,0,0,0,0,null,null,null,"x"]
[null,null,null,"[Add other administrative cost]",null,0,0,0,0,0,null,null,null,"x"]
[null,null,null,"[Add other administrative cost]",null,0,0,0,0,0,null,null,null,"x"]
[null,null,null,"[Add other administrative cost]",null,0,0,0,0,0,null,null,null,"x"]
[null,null,null,"[Add other administrative cost]",null,0,0,0,0,0,null,null,null,"x"]
[null,null,null,"[Add other administrative cost]",null,0,0,0,0,0,null,null,null,"x"]
[{"$nulls":13},"x"]
[null,null,null,{"$f":"\"Annual costs in \"&F11","v":"Annual costs in USD"},null,1,{"$f":"F250+1","v":2},{"$f":"G250+1","v":3},{"$f":"H250+1","v":4},{"$f":"I250+1","v":5},"Paid every",null,null,"x"]
[null,null,null,"Business insurance",null,506.41458474004054,506.41458474004054,506.41458474004054,506.41458474004054,506.41458474004054,"2026-01-01",null,null,"x","These costs are denoted on an annual basis. Please enter costs here on an annual basis."]
[null,null,null,"Business permits",null,567.12,567.12,567.12,567.12,567.12,"2026-08-31",null,null,"x"]
[null,null,null,"[Add other cost]",null,0,0,0,0,0,"2026-01-01",null,null,"x"]
[null,null,null,"[Add other cost]",null,0,0,0,0,0,"2026-11-30",null,null,"x"]
[null,null,null,"[Add other cost]",null,0,0,0,0,0,"2026-11-30",null,null,"x"]
[null,null,null,"[Add other cost]",null,0,0,0,0,0,"2026-11-30",null,null,"x"]
[{"$nulls":13},"x"]
[null,"CapEx assumptions",{"$nulls":11},"x"]
[{"$nulls":13},"x"]
[null,null,null,"This section captures investments in long-term assets such as freezers, cold rooms, vehicles, solar systems, or equipment. These are major purchases that support business operations over several years. Enter the expected purchase costs and useful life of each asset so the model can estimate depreciation and financing needs. At the top you enter the already existing assets, and below any projected new asset investments."]
[]
[null,"x","CapEx Items",{"$nulls":10},"x"]
[]
[null,null,null,"Existing assets",null,{"$f":"\"Opening balance in \"&F11","v":"Opening balance in USD"},"Useful life (years)","Annual depreciation rate",{"$nulls":5},"x"]
[null,null,null,"Fridge",null,1000,3.5,{"$f":"IFERROR(1/G265,0)","v":0.2857142857142857},{"$nulls":5},"x"]
[null,null,null,"Power protection unit",null,250,3.5,0.2857142857142857,{"$nulls":5},"x"]
[null,null,null,"[Add existing asset]",null,0,0,{"$f":"IFERROR(1/G267,0)","v":0},{"$nulls":5},"x"]
[null,null,null,"[Add existing asset]",null,0,0,{"$f":"IFERROR(1/G268,0)","v":0},{"$nulls":5},"x"]
[null,null,null,"[Add existing asset]",null,0,0,0,{"$nulls":5},"x"]
[null,null,null,"Note: Depreciation is on straight-line basis",{"$nulls":9},"x"]
[{"$nulls":13},"x"]
[null,null,null,"New assets",null,{"$f":"\"Cost per unit in \"&F11","v":"Cost per unit in USD"},"No. of units","Useful life (years)","Annual depreciation rate","Purchase date",null,null,null,"x"]
[null,null,null,"Solar system",null,90000,1,10,{"$f":"IFERROR(1/H273,0)","v":0.1},"2026-01-01",null,null,null,"x"]
[null,null,null,"Energy storage (battery)",null,15000,1,4,0.25,"2026-01-01",null,null,null,"x"]
[null,null,null,"Cold room",null,85000,1,10,0.1,"2026-01-01",null,null,null,"x"]
[null,null,null,"Cooling boxes",null,300,4,5,0.2,"2026-06-30",null,null,null,"x"]
[null,null,null,"[Add new asset]",{"$nulls":4},0,"2026-12-31",null,null,null,"x"]
[null,null,null,"[Add new asset]",{"$nulls":4},0,"2026-12-31",null,null,null,"x"]
[null,null,null,"[Add new asset]",{"$nulls":4},0,"2026-01-01",null,null,null,"x"]
[null,null,null,"[Add new asset]",{"$nulls":4},0,"2026-01-01",null,null,null,"x"]
[{"$nulls":13},"x"]
[{"$nulls":13},"x"]
[null,"Balance sheet assumptions ",{"$nulls":11},"x"]
[]
[null,null,null,"This section estimates how cash moves through the business during day-to-day operations. Enter assumptions for customer payment timing, supplier payment periods, and inventory holding days. These assumptions help estimate how much working capital the business needs to operate smoothly."]
[{"$nulls":13},"x"]
[null,"x","Working capital assumptions (DSO, DIO, DPO)",{"$nulls":10},"x"]
[{"$nulls":5},1,{"$f":"F288+1","v":2},{"$f":"G288+1","v":3},{"$f":"H288+1","v":4},{"$f":"I288+1","v":5},null,null,null,"x"]
[null,null,null,"Trade receivable days (DSO)",{"$nulls":9},"x","Please only fill out recevieable days if relevant to your business model."]
[null,null,null,{"$f":"J371","v":"Fish trading (Push/Pull)"},null,15,15,15,15,15,null,null,null,"x"]
[null,null,null,{"$f":"J372","v":"Cooling-as-a-service / Mobile cold chain services"},null,5,5,5,5,5]
[null,null,null,{"$f":"J373","v":"Third-party logistics provider (cold storage & transportation)"},null,30,30,30,30,30,null,null,null,"x"]
[null,null,null,{"$f":"B167","v":"Other revenue streams (non-fish)"},null,1,1,1,1,1]
[null,null,null,"Days Sales Outstanding (DSO) measures the average number of days a company takes to collect payment after a sale.",{"$nulls":9},"x"]
[]
[null,null,null,"Inventory holding days (DIO)",{"$nulls":9},"x","Please only fill out recevieable days if relevant to your business model."]
[null,null,null,{"$f":"D290","v":"Fish trading (Push/Pull)"},null,15,15,15,15,15]
[null,null,null,{"$f":"D291","v":"Cooling-as-a-service / Mobile cold chain services"},null,20,20,20,20,20,null,null,null,"x"]
[null,null,null,{"$f":"D292","v":"Third-party logistics provider (cold storage & transportation)"},null,20,20,20,20,20]
[null,null,null,{"$f":"D293","v":"Other revenue streams (non-fish)"},null,1,1,1,1,1]
[null,null,null,"Days Inventory Outstanding (DIO) measures the average number of days a company holds inventory before selling it."]
[]
[null,null,null,"Trade payable days (DPO)"]
[null,null,null,{"$f":"D290","v":"Fish trading (Push/Pull)"},null,1,1,1,1,1]
[null,null,null,{"$f":"D291","v":"Cooling-as-a-service / Mobile cold chain services"},null,15,15,15,15,15]
[null,null,"",{"$f":"D292","v":"Third-party logistics provider (cold storage & transportation)"},null,30,30,30,30,30,null,null,null,"x"]
[null,null,null,{"$f":"D300","v":"Other revenue streams (non-fish)"},null,15,15,15,15,15]
[null,null,null,"Days Payable Outstanding (DPO) measures the average number of days a company takes to pay its suppliers and vendors after receiving an invoice."]
[]
[null,null,null,"Other payables",null,10,10,10,10,10]
[]
[null,"Financing assumptions",{"$nulls":11},"x"]
[]
[null,null,null,"This section captures how the business expects to fund its operations, growth, and investment needs. Financing may come from grants, shareholder equity, loans, or a mix of these sources. These assumptions are important because they show whether the business has enough cash to operate, invest in equipment, and repay any borrowed money. Users should enter the expected amount, timing, and key terms of each financing source as realistically as possible."]
[{"$nulls":13},"x"]
[null,"x","Grant funding assumptions ",{"$nulls":10},"x"]
[]
[null,null,null," ",null,{"$f":"\"Amount in \"&F11","v":"Amount in USD"},"Date",{"$nulls":6},"x"]
[null,null,"","Grant 1",null,250000,"2026-01-01",{"$nulls":6},"x"]
[null,null,null,"Grant 2",null,200000,"2027-01-31",{"$nulls":6},"x"]
[null,null,null,"Grant 3",null,0,"2026-01-01",{"$nulls":6},"x"]
[null,null,null,"Grant 4",null,0,"2026-01-01",{"$nulls":6},"x"]
[null,null,null,"Grant 5",null,0,"2026-01-01",{"$nulls":6},"x"]
[{"$nulls":13},"x"]
[null,"x","Shareholder equity injection assumptions",{"$nulls":10},"x"]
[]
[{"$nulls":5},{"$f":"\"Amount in \"&F11","v":"Amount in USD"},"Date",{"$nulls":6},"x"]
[null,null,null,"Round 1",null,100000,"2026-01-01",{"$nulls":6},"x"]
[null,null,null,"Round 2",null,0,"2026-10-31",{"$nulls":6},"x"]
[null,null,"","Round 3",null,50000,"2027-06-30",{"$nulls":6},"x"]
[null,null,null,"Round 4",null,0,"2026-05-31",{"$nulls":6},"x"]
[]
[null,null,null,"Opening equity",null,{"$f":"SUM(F265:F269)","v":1250}]
[{"$nulls":13},"x"]
[null,"x","Loan assumptions",{"$nulls":10},"x"]
[{"$nulls":13},"x"]
[null,null,null,"New loans",null,"Loan 1 ","Loan 2 ","Loan 3 ",{"$nulls":5},"x"]
[null,null,null,{"$f":"\"Loan Amount in \"&F11","v":"Loan Amount in USD"},null,0,0,0,{"$nulls":5},"x"]
[null,null,null,"Disbursement period ",null,"2026-01-01","2026-03-31","2026-01-01",{"$nulls":5},"x"]
[null,null,null,"Tenor (months)",null,48,48,36,{"$nulls":5},"x"]
[null,null,null,"Moratorium ending date (month)",null,3,6,12,{"$nulls":5},"x"]
[null,null,null,"Interest p.a. ",null,0.15,0.15,0.05,{"$nulls":5},"x"]
[null,null,null,"Interest per month",null,{"$f":"F342/$F$9","v":1.2499999999999999E-2},{"$f":"G342/$F$9","v":1.2499999999999999E-2},4.1666666666666666E-3,{"$nulls":5},"x"]
[null,null,null,"First repayment date",null,{"$f":"EOMONTH(F339,F341)","v":"2026-04-30"},{"$f":"EOMONTH(G339,G341)","v":"2026-09-30"},"2027-01-31",{"$nulls":5},"x"]
[null,null,null,"Last repayment date",null,{"$f":"EOMONTH(F339,F340)","v":"2030-01-31"},{"$f":"EOMONTH(G339,G340)","v":"2030-03-31"},"2029-01-31",{"$nulls":5},"x"]
[null,null,null,"Note: Loans are amortizing on a reducing balance basis",{"$nulls":9},"x"]
{"$rows_empty":21}
[null,"Data validation (please do not modify)"]
[{"$nulls":8},"",""]
[null,null,null,"Dates",null,"Months","Frequency","Scenario","Currency","Business model","Yes/no"]
[null,null,null,"2026-01-01",null,"2026-01-01","Monthly","Worse case","USD","Fish trading (Push/Pull)","Yes"]
[null,null,null,{"$f":"EOMONTH(D371,1)","v":"2026-02-28"},null,{"$f":"EOMONTH(F371,1)","v":"2026-02-28"},"Quarterly","Base case","KES","Cooling-as-a-service / Mobile cold chain services","No"]
[null,null,null,"2026-03-31",null,"2026-03-31","Annually","Best case",null,"Third-party logistics provider (cold storage & transportation)"]
[null,null,null,"2026-04-30",null,"2026-04-30"]
[null,null,null,"2026-05-31",null,"2026-05-31",null,null,""]
[null,null,null,"2026-06-30",null,"2026-06-30"]
[null,null,null,"2026-07-31",null,"2026-07-31"]
[null,null,null,"2026-08-31",null,"2026-08-31"]
[null,null,null,"2026-09-30",null,"2026-09-30"]
[null,null,null,"2026-10-31",null,"2026-10-31"]
[null,null,null,"2026-11-30",null,"2026-11-30"]
[null,null,null,"2026-12-31",null,"2026-12-31"]
[null,null,null,"2027-01-31"]
[null,null,null,"2027-02-28"]
[null,null,null,"2027-03-31"]
[null,null,null,"2027-04-30"]
[null,null,null,"2027-05-31"]
[null,null,null,"2027-06-30"]
[null,null,null,"2027-07-31"]
[null,null,null,"2027-08-31"]
[null,null,null,"2027-09-30"]
[null,null,null,"2027-10-31"]
[null,null,null,"2027-11-30"]
[null,null,null,"2027-12-31"]
[null,null,null,"2028-01-31"]
[null,null,null,"2028-02-29"]
[null,null,null,"2028-03-31"]
[null,null,null,"2028-04-30"]
[null,null,null,"2028-05-31"]
[null,null,null,"2028-06-30"]
[null,null,null,"2028-07-31"]
[null,null,null,"2028-08-31"]
[null,null,null,"2028-09-30"]
[null,null,null,{"$f":"EOMONTH(D403,1)","v":"2028-10-31"}]
[null,null,null,"2028-11-30"]
[null,null,null,"2028-12-31"]
[null,null,null,"2029-01-31"]
[null,null,null,"2029-02-28"]
[null,null,null,"2029-03-31"]
[null,null,null,"2029-04-30"]
[null,null,null,"2029-05-31"]
[null,null,null,"2029-06-30"]
[null,null,null,"2029-07-31"]
[null,null,null,"2029-08-31"]
[null,null,null,"2029-09-30"]
[null,null,null,"2029-10-31"]
[null,null,null,"2029-11-30"]
[null,null,null,"2029-12-31"]
[null,null,null,"2030-01-31"]
[null,null,null,"2030-02-28"]
[null,null,null,"2030-03-31"]
[null,null,null,"2030-04-30"]
[null,null,null,"2030-05-31"]
[null,null,null,"2030-06-30"]
[null,null,null,"2030-07-31"]
[null,null,null,"2030-08-31"]
[null,null,null,"2030-09-30"]
[null,null,null,"2030-10-31"]
[null,null,null,"2030-11-30"]
[null,null,null,"2030-12-31"]
[null,null,null,"2031-01-31"]
[null,null,null,"2031-02-28"]
[null,null,null,"2031-03-31"]
[null,null,null,"2031-04-30"]
[null,null,null,"2031-05-31"]
[null,null,null,{"$f":"EOMONTH(D435,1)","v":"2031-06-30"}]
[null,null,null,"2031-07-31"]
[null,null,null,"2031-08-31"]
[null,null,null,"2031-09-30"]
[null,null,null,"2031-10-31"]
[null,null,null,"2031-11-30"]
[null,null,null,"2031-12-31"]
[null,null,null,"2032-01-31"]
[null,null,null,"2032-02-29"]
[null,null,null,"2032-03-31"]
[null,null,null,"2032-04-30"]
[null,null,null,"2032-05-31"]
[null,null,null,"2032-06-30"]
[null,null,null,"2032-07-31"]
[null,null,null,"2032-08-31"]
[null,null,null,"2032-09-30"]
[null,null,null,"2032-10-31"]
[null,null,null,"2032-11-30"]
[null,null,null,"2032-12-31"]

{"sheet":"Monthly build","index":3,"n_rows":534,"n_cols":66,"rows_kept":534,"cut":false,"hidden":false,"merged":[]}
[null,"Financials & schedules (monthly)"]
[]
[null,{"$f":"\"Financial statements (monthly) - all currency figures in \"&'Assumptions '!F11","v":"Financial statements (monthly) - all currency figures in USD"},{"$nulls":4},1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Date",null,null,{"$f":"'Monthly build'!G129","v":"2026-01-01"},{"$f":"EOMONTH(G4,1)","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30",{"$f":"EOMONTH(AM4,1)","v":"2028-10-31"},"2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31"]
[null,null,null,"Month",null,null,1,{"$f":"G5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AM5+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[]
[null,null,null,"Business model",null,{"$f":"'Assumptions '!$F$13","v":"Fish trading (Push/Pull)"}]
[]
[null,"Profit and Loss Statement"]
[]
["",null,"Revenues"]
[null,null,null,"Core business",null,null,{"$f":"G221","v":24368},{"$f":"H221","v":24368},24368,17305,17305,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,15892.400000000001,15892.400000000001,29400.5,29400.5,29400.5,20764.5,20764.5,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,19037.300000000003,19037.300000000003,30815,30815,30815,21883.5,21883.5,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,20097.2,20097.2,35431.5,35431.5,35431.5,25161,25161,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,23106.9,23106.9,40803,40803,40803,29050,29050,27959.4,27959.4,27959.4,27959.4,27959.4,26699.4,26699.4]
[null,null,null,"Other revenue sources",null,null,{"$f":"G228","v":210},{"$f":"H228","v":210},210,210,210,210,210,210,210,210,210,210,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,332,332,332,332,332,332,332,332,332,332,332,332]
[null,null,null,"Total monthly revenue",null,null,{"$f":"SUM(G12:G13)","v":24578},{"$f":"SUM(H12:H13)","v":24578},24578,17515,17515,16889.900000000001,16889.900000000001,16889.900000000001,16889.900000000001,16889.900000000001,16102.400000000001,16102.400000000001,29653.5,29653.5,29653.5,21017.5,21017.5,20330.099999999999,20330.099999999999,20330.099999999999,20330.099999999999,20330.099999999999,19290.300000000003,19290.300000000003,31091.599999999999,31091.599999999999,31091.599999999999,22160.1,22160.1,21369.8,21369.8,21369.8,21369.8,21369.8,20373.8,20373.8,35710.1,35710.1,35710.1,25439.599999999999,25439.599999999999,24531,24531,24531,24531,24531,23385.5,23385.5,41135,41135,41135,29382,29382,28291.4,28291.4,28291.4,28291.4,28291.4,27031.4,27031.4]
[]
["",null,"Cost of goods sold"]
[null,null,null,"Raw materials - Core business",null,null,{"$f":"-G297","v":-14620.800000000001},{"$f":"-H297","v":-14620.800000000001},-14620.800000000001,-10383,-10383,-10007.94,-10007.94,-10007.94,-10007.94,-10007.94,-9535.44,-9535.44,-17640.3,-17640.3,-17640.3,-12458.7,-12458.7,-12046.26,-12046.26,-12046.26,-12046.26,-12046.26,-11422.38,-11422.38,-18489,-18489,-18489,-13130.099999999999,-13130.099999999999,-12655.919999999998,-12655.919999999998,-12655.919999999998,-12655.919999999998,-12655.919999999998,-12058.32,-12058.32,-21258.9,-21258.9,-21258.9,-15096.6,-15096.6,-14551.44,-14551.44,-14551.44,-14551.44,-14551.44,-13864.140000000001,-13864.140000000001,-28261.800000000003,-28261.800000000003,-28261.800000000003,-19950,-19950,-19295.64,-19295.64,-19295.64,-19295.64,-19295.64,-18287.64,-18287.64]
[null,null,null,"Raw materials - Other revenue sources",null,null,{"$f":"-G304","v":-63},{"$f":"-H304","v":-63},-63,-63,-63,-63,-63,-63,-63,-63,-63,-63,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-75.900000000000006,-82.98,-82.98,-82.98,-82.98,-82.98,-82.98,-82.98,-82.98,-82.98,-82.98,-82.98,-82.98,-83.58,-83.58,-83.58,-83.58,-83.58,-83.58,-83.58,-83.58,-83.58,-83.58,-83.58,-83.58,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009,-99.600000000000009]
[null,null,null,"Other COGS (e.g., electricity & water)",null,null,{"$f":"-G312","v":-737.34},{"$f":"-H312","v":-737.34},-737.34,-525.45000000000005,-525.45000000000005,-506.69700000000012,-506.69700000000012,-506.69700000000012,-506.69700000000012,-506.69700000000012,-483.07200000000012,-483.07200000000012,-889.60500000000002,-889.60500000000002,-889.60500000000002,-630.52500000000009,-630.52500000000009,-609.90300000000002,-609.90300000000002,-609.90300000000002,-609.90300000000002,-609.90300000000002,-578.70900000000006,-578.70900000000006,-932.74800000000005,-932.74800000000005,-932.74800000000005,-664.803,-664.803,-641.09400000000005,-641.09400000000005,-641.09400000000005,-641.09400000000005,-641.09400000000005,-611.21399999999994,-611.21399999999994,-1071.3029999999999,-1071.3029999999999,-1071.3029999999999,-763.18799999999999,-763.18799999999999,-735.93000000000006,-735.93000000000006,-735.93000000000006,-735.93000000000006,-735.93000000000006,-701.56500000000005,-701.56500000000005,-1234.0500000000002,-1234.0500000000002,-1234.0500000000002,-881.46,-881.46,-848.74200000000019,-848.74200000000019,-848.74200000000019,-848.74200000000019,-848.74200000000019,-810.94200000000001,-810.94200000000001]
[null,null,null,"Total COGS",null,null,{"$f":"SUM(G17:G19)","v":-15421.140000000001},{"$f":"SUM(H17:H19)","v":-15421.140000000001},-15421.140000000001,-10971.45,-10971.45,-10577.637000000001,-10577.637000000001,-10577.637000000001,-10577.637000000001,-10577.637000000001,-10081.512000000001,-10081.512000000001,-18605.805,-18605.805,-18605.805,-13165.125,-13165.125,-12732.063,-12732.063,-12732.063,-12732.063,-12732.063,-12076.989,-12076.989,-19504.727999999999,-19504.727999999999,-19504.727999999999,-13877.882999999998,-13877.882999999998,-13379.993999999999,-13379.993999999999,-13379.993999999999,-13379.993999999999,-13379.993999999999,-12752.513999999999,-12752.513999999999,-22413.783000000003,-22413.783000000003,-22413.783000000003,-15943.368,-15943.368,-15370.95,-15370.95,-15370.95,-15370.95,-15370.95,-14649.285000000002,-14649.285000000002,-29595.45,-29595.45,-29595.45,-20931.059999999998,-20931.059999999998,-20243.981999999996,-20243.981999999996,-20243.981999999996,-20243.981999999996,-20243.981999999996,-19198.181999999997,-19198.181999999997]
[]
[null,null,null,"Gross Profit",null,null,{"$f":"G14+G20","v":9156.8599999999988},{"$f":"H14+H20","v":9156.8599999999988},9156.8599999999988,6543.5499999999993,6543.5499999999993,6312.2630000000008,6312.2630000000008,6312.2630000000008,6312.2630000000008,6312.2630000000008,6020.8880000000008,6020.8880000000008,11047.695,11047.695,11047.695,7852.375,7852.375,7598.0369999999984,7598.0369999999984,7598.0369999999984,7598.0369999999984,7598.0369999999984,7213.3110000000033,7213.3110000000033,11586.871999999999,11586.871999999999,11586.871999999999,8282.2170000000006,8282.2170000000006,7989.8060000000005,7989.8060000000005,7989.8060000000005,7989.8060000000005,7989.8060000000005,7621.2860000000001,7621.2860000000001,13296.316999999995,13296.316999999995,13296.316999999995,9496.2319999999982,9496.2319999999982,9160.0499999999993,9160.0499999999993,9160.0499999999993,9160.0499999999993,9160.0499999999993,8736.2149999999983,8736.2149999999983,11539.55,11539.55,11539.55,8450.9400000000023,8450.9400000000023,8047.4180000000051,8047.4180000000051,8047.4180000000051,8047.4180000000051,8047.4180000000051,7833.2180000000044,7833.2180000000044]
[null,null,null,"GP Margin",null,null,{"$f":"G22/G14","v":0.37256326796321909},{"$f":"H22/H14","v":0.37256326796321909},0.37256326796321909,0.37359691692834707,0.37359691692834707,0.37373003984629871,0.37373003984629871,0.37373003984629871,0.37373003984629871,0.37373003984629871,0.37391246025437203,0.37391246025437203,0.37255956295209669,0.37255956295209669,0.37255956295209669,0.37361127631735458,0.37361127631735458,0.37373338055395688,0.37373338055395688,0.37373338055395688,0.37373338055395688,0.37373338055395688,0.37393461999035799,0.37393461999035799,0.37266888805979748,0.37266888805979748,0.37266888805979748,0.37374456793967542,0.37374456793967542,0.37388304991155746,0.37388304991155746,0.37388304991155746,0.37388304991155746,0.37388304991155746,0.37407287791182797,0.37407287791182797,0.3723405143082768,0.3723405143082768,0.3723405143082768,0.37328542901617945,0.37328542901617945,0.37340711752476458,0.37340711752476458,0.37340711752476458,0.37340711752476458,0.37340711752476458,0.37357400953582343,0.37357400953582343,0.28052874680928647,0.28052874680928647,0.28052874680928647,0.28762303451092514,0.28762303451092514,0.28444749994698054,0.28444749994698054,0.28444749994698054,0.28444749994698054,0.28444749994698054,0.28978217924339855,0.28978217924339855]
[]
["",null,"Grants (IAS 20)"]
["",null,null,"Other income (grants)",null,null,{"$f":"SUM('Monthly build'!G480:G484)","v":250000},{"$f":"SUM('Monthly build'!H480:H484)","v":0},{"$f":"SUM('Monthly build'!I480:I484)","v":0},{"$f":"SUM('Monthly build'!J480:J484)","v":0},{"$f":"SUM('Monthly build'!K480:K484)","v":0},{"$f":"SUM('Monthly build'!L480:L484)","v":0},{"$f":"SUM('Monthly build'!M480:M484)","v":0},{"$f":"SUM('Monthly build'!N480:N484)","v":0},{"$f":"SUM('Monthly build'!O480:O484)","v":0},{"$f":"SUM('Monthly build'!P480:P484)","v":0},{"$f":"SUM('Monthly build'!Q480:Q484)","v":0},{"$f":"SUM('Monthly build'!R480:R484)","v":0},{"$f":"SUM('Monthly build'!S480:S484)","v":200000},{"$f":"SUM('Monthly build'!T480:T484)","v":0},{"$f":"SUM('Monthly build'!U480:U484)","v":0},{"$f":"SUM('Monthly build'!V480:V484)","v":0},{"$f":"SUM('Monthly build'!W480:W484)","v":0},{"$f":"SUM('Monthly build'!X480:X484)","v":0},{"$f":"SUM('Monthly build'!Y480:Y484)","v":0},{"$f":"SUM('Monthly build'!Z480:Z484)","v":0},{"$f":"SUM('Monthly build'!AA480:AA484)","v":0},{"$f":"SUM('Monthly build'!AB480:AB484)","v":0},{"$f":"SUM('Monthly build'!AC480:AC484)","v":0},{"$f":"SUM('Monthly build'!AD480:AD484)","v":0},{"$f":"SUM('Monthly build'!AE480:AE484)","v":0},{"$f":"SUM('Monthly build'!AF480:AF484)","v":0},{"$f":"SUM('Monthly build'!AG480:AG484)","v":0},{"$f":"SUM('Monthly build'!AH480:AH484)","v":0},{"$f":"SUM('Monthly build'!AI480:AI484)","v":0},{"$f":"SUM('Monthly build'!AJ480:AJ484)","v":0},{"$f":"SUM('Monthly build'!AK480:AK484)","v":0},{"$f":"SUM('Monthly build'!AL480:AL484)","v":0},{"$f":"SUM('Monthly build'!AM480:AM484)","v":0},{"$f":"SUM('Monthly build'!AN480:AN484)","v":0},{"$f":"SUM('Monthly build'!AO480:AO484)","v":0},{"$f":"SUM('Monthly build'!AP480:AP484)","v":0},{"$f":"SUM('Monthly build'!AQ480:AQ484)","v":0},{"$f":"SUM('Monthly build'!AR480:AR484)","v":0},{"$f":"SUM('Monthly build'!AS480:AS484)","v":0},{"$f":"SUM('Monthly build'!AT480:AT484)","v":0},{"$f":"SUM('Monthly build'!AU480:AU484)","v":0},{"$f":"SUM('Monthly build'!AV480:AV484)","v":0},{"$f":"SUM('Monthly build'!AW480:AW484)","v":0},{"$f":"SUM('Monthly build'!AX480:AX484)","v":0},{"$f":"SUM('Monthly build'!AY480:AY484)","v":0},{"$f":"SUM('Monthly build'!AZ480:AZ484)","v":0},{"$f":"SUM('Monthly build'!BA480:BA484)","v":0},{"$f":"SUM('Monthly build'!BB480:BB484)","v":0},{"$f":"SUM('Monthly build'!BC480:BC484)","v":0},{"$f":"SUM('Monthly build'!BD480:BD484)","v":0},{"$f":"SUM('Monthly build'!BE480:BE484)","v":0},{"$f":"SUM('Monthly build'!BF480:BF484)","v":0},{"$f":"SUM('Monthly build'!BG480:BG484)","v":0},{"$f":"SUM('Monthly build'!BH480:BH484)","v":0},{"$f":"SUM('Monthly build'!BI480:BI484)","v":0},{"$f":"SUM('Monthly build'!BJ480:BJ484)","v":0},{"$f":"SUM('Monthly build'!BK480:BK484)","v":0},{"$f":"SUM('Monthly build'!BL480:BL484)","v":0},{"$f":"SUM('Monthly build'!BM480:BM484)","v":0},{"$f":"SUM('Monthly build'!BN480:BN484)","v":0}]
[]
["",null,"Operating expenses"]
[null,null,null,{"$f":"'Monthly build'!D314","v":"Sales and marketing costs"},null,null,{"$f":"-G319","v":-860.23},{"$f":"-H319","v":-860.23},-860.23,-613.02499999999998,-613.02499999999998,-591.14650000000006,-591.14650000000006,-591.14650000000006,-591.14650000000006,-591.14650000000006,-563.58400000000006,-563.58400000000006,-1037.8724999999999,-1037.8724999999999,-1037.8724999999999,-735.61249999999995,-735.61249999999995,-711.55349999999999,-711.55349999999999,-711.55349999999999,-711.55349999999999,-711.55349999999999,-675.16050000000007,-675.16050000000007,-1088.2059999999999,-1088.2059999999999,-1088.2059999999999,-775.60349999999994,-775.60349999999994,-747.94299999999998,-747.94299999999998,-747.94299999999998,-747.94299999999998,-747.94299999999998,-713.08299999999997,-713.08299999999997,-1249.8534999999999,-1249.8534999999999,-1249.8534999999999,-890.38599999999997,-890.38599999999997,-858.58500000000004,-858.58500000000004,-858.58500000000004,-858.58500000000004,-858.58500000000004,-818.49250000000006,-818.49250000000006,-1439.7249999999999,-1439.7249999999999,-1439.7249999999999,-1028.3699999999999,-1028.3699999999999,-990.19900000000007,-990.19900000000007,-990.19900000000007,-990.19900000000007,-990.19900000000007,-946.09900000000005,-946.09900000000005]
[null,null,null,{"$f":"'Monthly build'!D321","v":"Salaries and wages "},null,null,{"$f":"-G333","v":-2667.1166666666668},{"$f":"-H333","v":-2667.1166666666668},-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2667.1166666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-2747.1301666666668,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3187.7145206666664,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3283.3459562866669,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674,-3381.8463349752674]
[null,null,null,{"$f":"'Monthly build'!D335","v":"Other staff expenses"},null,null,{"$f":"-G338","v":-746.79266666666672},{"$f":"-H338","v":-746.79266666666672},-746.79266666666672,-746.79266666666672,-746.79266666666672,-746.79266666666672,-746.79266666666672,-746.79266666666672,-746.79266666666672,-746.79266666666672,-746.79266666666672,-746.79266666666672,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-769.1964466666667,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-892.56006578666666,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-919.33686776026673,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482,-946.91697379307482]
[null,null,null,{"$f":"'Monthly build'!D340","v":"Administrative costs"},null,null,{"$f":"-G365","v":-2376.9023632400408},{"$f":"-H365","v":-1870.4877785000001},-1870.4877785000001,-1870.4877785000001,-1870.4877785000001,-1870.4877785000001,-1870.4877785000001,-2437.6077785000002,-1870.4877785000001,-1870.4877785000001,-1870.4877785000001,-1870.4877785000001,-2457.9286967900407,-1951.5141120500002,-1951.5141120500002,-1951.5141120500002,-1951.5141120500002,-1951.5141120500002,-1951.5141120500002,-2518.6341120500001,-1951.5141120500002,-1951.5141120500002,-1951.5141120500002,-1951.5141120500002,-2563.2629304050406,-2056.8483456650001,-2056.8483456650001,-2056.8483456650001,-2056.8483456650001,-2056.8483456650001,-2056.8483456650001,-2623.968345665,-2056.8483456650001,-2056.8483456650001,-2056.8483456650001,-2056.8483456650001,-2635.8145847400406,-2129.4,-2129.4,-2129.4,-2129.4,-2129.4,-2129.4,-2696.52,-2129.4,-2129.4,-2129.4,-2129.4,-2719.8145847400406,-2213.4,-2213.4,-2213.4,-2213.4,-2213.4,-2213.4,-2780.52,-2213.4,-2213.4,-2213.4,-2213.4]
[null,null,null,"Total operating expenses",null,null,{"$f":"SUM(G29:G32)","v":-6651.0416965733748},{"$f":"SUM(H29:H32)","v":-6144.6271118333334},-6144.6271118333334,-5897.4221118333335,-5897.4221118333335,-5875.5436118333337,-5875.5436118333337,-6442.6636118333336,-5875.5436118333337,-5875.5436118333337,-5847.9811118333337,-5847.9811118333337,-7012.1278101233738,-6505.7132253833333,-6505.7132253833333,-6203.453225383334,-6203.453225383334,-6179.3942253833338,-6179.3942253833338,-6746.5142253833337,-6179.3942253833338,-6179.3942253833338,-6143.0012253833338,-6143.0012253833338,-7731.7435168583743,-7225.3289321183338,-7225.3289321183338,-6912.7264321183329,-6912.7264321183329,-6885.065932118333,-6885.065932118333,-7452.1859321183329,-6885.065932118333,-6885.065932118333,-6850.2059321183333,-6850.2059321183333,-8088.3509087869734,-7581.9363240469338,-7581.9363240469338,-7222.4688240469332,-7222.4688240469332,-7190.6678240469337,-7190.6678240469337,-7757.7878240469345,-7190.6678240469337,-7190.6678240469337,-7150.575324046933,-7150.575324046933,-8488.3028935083839,-7981.8883087683425,-7981.8883087683425,-7570.533308768343,-7570.533308768343,-7532.3623087683427,-7532.3623087683427,-8099.4823087683435,-7532.3623087683427,-7532.3623087683427,-7488.2623087683423,-7488.2623087683423]
[]
[null,null,null,"EBITDA",null,null,{"$f":"G22+G26+G33","v":252505.81830342661},{"$f":"H22+H26+H33","v":3012.2328881666654},3012.2328881666654,646.1278881666658,646.1278881666658,436.71938816666716,436.71938816666716,-130.40061183333273,436.71938816666716,436.71938816666716,172.90688816666716,172.90688816666716,204035.56718987663,4541.9817746166664,4541.9817746166664,1648.921774616666,1648.921774616666,1418.6427746166646,1418.6427746166646,851.52277461666472,1418.6427746166646,1418.6427746166646,1070.3097746166695,1070.3097746166695,3855.1284831416251,4361.5430678816656,4361.5430678816656,1369.4905678816676,1369.4905678816676,1104.7400678816675,1104.7400678816675,537.62006788166764,1104.7400678816675,1104.7400678816675,771.08006788166676,771.08006788166676,5207.9660912130221,5714.3806759530617,5714.3806759530617,2273.763175953065,2273.763175953065,1969.3821759530656,1969.3821759530656,1402.2621759530648,1969.3821759530656,1969.3821759530656,1585.6396759530653,1585.6396759530653,3051.2471064916153,3557.6616912316567,3557.6616912316567,880.40669123165935,880.40669123165935,515.05569123166242,515.05569123166242,-52.064308768338378,515.05569123166242,515.05569123166242,344.95569123166206,344.95569123166206]
[]
[null,null,null,"Depreciation",null,null,{"$f":"G449","v":-1800.5952380952381},{"$f":"H449","v":-1781.2234268707484},-1762.1053943030586,-1743.2370690373964,-1724.6144551851608,-1711.2336308111542,-1693.0074131189438,-1675.016745889239,-1657.2578971336031,-1639.7272034597631,-1622.4210687032066,-1605.3359625871553,-1588.4684194103208,-1571.815036761853,-1555.3724742629097,-1539.1374523342827,-1523.1067509895388,-1507.2772086531209,-1491.6457210029032,-1476.2092398366692,-1460.9647719620145,-1445.9093781091808,-1431.0401718663379,-1416.3543186368381,-1401.8490346179829,-1387.521585800848,-1373.3692869907231,-1359.3895008477343,-1345.5796369472198,-1331.9371508594493,-1318.4595432482763,-1305.1443589883252,-1291.9891863003263,-1278.9916559042117,-1266.1494401896086,-1253.4602524033517,-1240.9218458536664,-1228.5320131306735,-1216.2885853428631,-1204.1894313692137,-1192.2324571266208,-1180.4156048523178,-1168.7368524009696,-1157.1942125561413,-1145.7857323558273,-1134.5094924317575,-1123.3636063621846,-1112.3462200378751,-1101.4555110410247,-1090.6896880368261,-1080.0469901774291,-1069.5256865180295,-1059.1240754448354,-1048.8404841146607,-1038.6732679059032,-1028.6208098806726,-1018.6815202578287,-1008.8538358967095,-999.13621979131949,-989.52716057476403]
[]
[null,null,null,"EBIT",null,null,{"$f":"G35+G37","v":250705.22306533137},{"$f":"H35+H37","v":1231.0094612959169},1250.1274938636068,-1097.1091808707306,-1078.486567018495,-1274.514242644487,-1256.2880249522766,-1805.4173577225718,-1220.538508966936,-1203.007815293096,-1449.5141805365395,-1432.4290744204882,202447.09877046631,2970.1667378548136,2986.6093003537567,109.7843222823833,125.81502362712718,-88.634434036456241,-73.002946386238591,-624.68646522000449,-42.321997345349928,-27.266603492516197,-360.73039724966839,-346.04454402016859,2453.2794485236423,2974.0214820808178,2988.1737808909425,10.101067033933305,23.910930934447833,-227.19708297778175,-213.71947536660878,-767.52429110665753,-187.24911841865878,-174.25158802254418,-495.06937230794188,-482.3801845216849,3967.044245359356,4485.8486628223882,4498.0920906101983,1069.5737445838513,1081.5307188264442,788.96657110074784,800.64532355209599,245.06796339692346,823.59644359723825,834.87268352130809,462.27606959088075,473.29345591519018,1949.7915954505906,2466.9720031948309,2477.6147010542277,-189.11899528637014,-178.71738421317605,-533.78479288299832,-523.61757667424081,-1080.685118649011,-503.62582902616623,-493.79814466504706,-654.18052855965743,-644.57146934310197]
[]
[null,null,null,"Interest expense",null,null,{"$f":"G533","v":0},{"$f":"H533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBT",null,null,{"$f":"G39+G41","v":250705.22306533137},{"$f":"H39+H41","v":1231.0094612959169},1250.1274938636068,-1097.1091808707306,-1078.486567018495,-1274.514242644487,-1256.2880249522766,-1805.4173577225718,-1220.538508966936,-1203.007815293096,-1449.5141805365395,-1432.4290744204882,202447.09877046631,2970.1667378548136,2986.6093003537567,109.7843222823833,125.81502362712718,-88.634434036456241,-73.002946386238591,-624.68646522000449,-42.321997345349928,-27.266603492516197,-360.73039724966839,-346.04454402016859,2453.2794485236423,2974.0214820808178,2988.1737808909425,10.101067033933305,23.910930934447833,-227.19708297778175,-213.71947536660878,-767.52429110665753,-187.24911841865878,-174.25158802254418,-495.06937230794188,-482.3801845216849,3967.044245359356,4485.8486628223882,4498.0920906101983,1069.5737445838513,1081.5307188264442,788.96657110074784,800.64532355209599,245.06796339692346,823.59644359723825,834.87268352130809,462.27606959088075,473.29345591519018,1949.7915954505906,2466.9720031948309,2477.6147010542277,-189.11899528637014,-178.71738421317605,-533.78479288299832,-523.61757667424081,-1080.685118649011,-503.62582902616623,-493.79814466504706,-654.18052855965743,-644.57146934310197]
[]
[null,null,null,"Taxation",null,null,{"$f":"-G53","v":0},{"$f":"-H53","v":0},0,0,0,0,0,0,0,0,0,-72410.716520419592,0,0,0,0,0,0,0,0,0,0,0,-62123.036030050207,0,0,0,0,0,0,0,0,0,0,0,-1770.6286790225718,0,0,0,0,0,0,0,0,0,0,0,-5859.2423918629875,0,0,0,0,0,0,0,0,0,0,0,-627.68353811996417]
[]
[null,null,null,"Net Profit",null,null,{"$f":"G43+G45","v":250705.22306533137},{"$f":"H43+H45","v":1231.0094612959169},1250.1274938636068,-1097.1091808707306,-1078.486567018495,-1274.514242644487,-1256.2880249522766,-1805.4173577225718,-1220.538508966936,-1203.007815293096,-1449.5141805365395,-73843.145594840084,202447.09877046631,2970.1667378548136,2986.6093003537567,109.7843222823833,125.81502362712718,-88.634434036456241,-73.002946386238591,-624.68646522000449,-42.321997345349928,-27.266603492516197,-360.73039724966839,-62469.080574070373,2453.2794485236423,2974.0214820808178,2988.1737808909425,10.101067033933305,23.910930934447833,-227.19708297778175,-213.71947536660878,-767.52429110665753,-187.24911841865878,-174.25158802254418,-495.06937230794188,-2253.0088635442567,3967.044245359356,4485.8486628223882,4498.0920906101983,1069.5737445838513,1081.5307188264442,788.96657110074784,800.64532355209599,245.06796339692346,823.59644359723825,834.87268352130809,462.27606959088075,-5385.9489359477975,1949.7915954505906,2466.9720031948309,2477.6147010542277,-189.11899528637014,-178.71738421317605,-533.78479288299832,-523.61757667424081,-1080.685118649011,-503.62582902616623,-493.79814466504706,-654.18052855965743,-1272.2550074630662]
[null,null,null,"NP Margin",null,null,{"$f":"G47/G14","v":10.200391531667808},5.0085827215229757E-2,5.0863678650158957E-2,-6.2638263252682305E-2,-6.1575025236568368E-2,-7.5460141424430388E-2,-7.4381022087299298E-2,-0.10689331243657876,-7.2264401149026103E-2,-7.1226461689713721E-2,-9.0018517769806947E-2,-4.5858471777399687,6.8270895095171333,0.10016243404167513,0.10071692381519068,5.2234719772752845E-3,5.9862030987095126E-3,-4.3597638002988793E-3,-3.5908798474300961E-3,-3.0727171298714936E-2,-2.0817407364129999E-3,-1.3411937714283844E-3,-1.870009265017487E-2,-3.2383674994204528,7.8904895487001067E-2,9.5653536070218897E-2,9.6108716852492074E-2,4.5582226767628781E-4,1.0790082596399762E-3,-1.0631689719968449E-2,-1.0001004939990491E-2,-3.5916306708844145E-2,{"$f":"AM47/AM14","v":-8.7623243277269221E-3},-8.154104765722852E-3,-2.4299314428724239E-2,-0.11058363503834615,0.11109025864837556,0.12561848504547421,0.12596134120627495,4.2043654168455923E-2,4.2513668407775443E-2,3.2162022383952868E-2,3.2638103768786272E-2,9.990133439196261E-3,3.3573700362693665E-2,3.4033373426330282E-2,1.9767636765982373E-2,-0.23031147232036081,4.7399819993936811E-2,5.9972578174178462E-2,6.0231304267758058E-2,-6.436559638090332E-3,-6.0825466004075981E-3,-1.8867387010999749E-2,-1.8508012211281195E-2,-3.8198361291735684E-2,-1.7801375295183913E-2,-1.745400173427427E-2,-2.4200763873112655E-2,-4.7065820026453167E-2]
[]
["",null,"Tax schedule"]
[null,null,null,"Profit before tax plus grants",null,null,{"$f":"G43","v":250705.22306533137},1231.0094612959169,1250.1274938636068,-1097.1091808707306,-1078.486567018495,-1274.514242644487,-1256.2880249522766,-1805.4173577225718,-1220.538508966936,-1203.007815293096,-1449.5141805365395,-1432.4290744204882,202447.09877046631,2970.1667378548136,2986.6093003537567,109.7843222823833,125.81502362712718,-88.634434036456241,-73.002946386238591,-624.68646522000449,-42.321997345349928,-27.266603492516197,-360.73039724966839,-346.04454402016859,2453.2794485236423,2974.0214820808178,2988.1737808909425,10.101067033933305,23.910930934447833,-227.19708297778175,-213.71947536660878,-767.52429110665753,{"$f":"AM43","v":-187.24911841865878},-174.25158802254418,-495.06937230794188,-482.3801845216849,3967.044245359356,4485.8486628223882,4498.0920906101983,1069.5737445838513,1081.5307188264442,788.96657110074784,800.64532355209599,245.06796339692346,823.59644359723825,834.87268352130809,462.27606959088075,473.29345591519018,1949.7915954505906,2466.9720031948309,2477.6147010542277,-189.11899528637014,-178.71738421317605,-533.78479288299832,-523.61757667424081,-1080.685118649011,-503.62582902616623,-493.79814466504706,-654.18052855965743,-644.57146934310197]
[null,null,null,"Net income brought forward for tax purposes",null,null,{"$f":"IF(F53=0,F52+G51,G51)","v":250705.22306533137},{"$f":"IF(G53=0,G52+H51,H51)","v":251936.23252662728},253186.36002049089,252089.25083962016,251010.76427260166,249736.25002995718,248479.9620050049,246674.54464728234,245454.0061383154,244250.9983230223,242801.48414248577,241369.0550680653,202447.09877046631,205417.26550832111,208403.87480867488,208513.65913095727,208639.4741545844,208550.83972054796,208477.83677416173,207853.15030894172,207810.82831159639,207783.56170810387,207422.83131085421,207076.78676683403,2453.2794485236423,5427.3009306044605,8415.4747114954025,8425.5757785293354,8449.486709463783,8222.289626486001,8008.570151119392,7241.0458600127349,{"$f":"IF(AL53=0,AL52+AM51,AM51)","v":7053.7967415940766},6879.5451535715329,6384.4757812635908,5902.0955967419059,3967.044245359356,8452.8929081817441,12950.984998791942,14020.558743375794,15102.089462202239,15891.056033302986,16691.701356855083,16936.769320252006,17760.365763849244,18595.238447370553,19057.514516961433,19530.807972876624,1949.7915954505906,4416.7635986454216,6894.3782996996488,6705.2593044132791,6526.541920200103,5992.7571273171052,5469.1395506428644,4388.4544319938532,3884.8286029676869,3391.03045830264,2736.8499297429826,2092.2784603998807]
[null,null,null,"Tax payable end of each year",null,null,{"$f":"IF(MOD(G$5,12)=0,IF(G52>0,G52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(H$5,12)=0,IF(H52>0,H52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(I$5,12)=0,IF(I52>0,I52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(J$5,12)=0,IF(J52>0,J52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(K$5,12)=0,IF(K52>0,K52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(L$5,12)=0,IF(L52>0,L52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(M$5,12)=0,IF(M52>0,M52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(N$5,12)=0,IF(N52>0,N52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(O$5,12)=0,IF(O52>0,O52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(P$5,12)=0,IF(P52>0,P52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(Q$5,12)=0,IF(Q52>0,Q52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(R$5,12)=0,IF(R52>0,R52*'Assumptions '!$F$10,0),0)","v":72410.716520419592},{"$f":"IF(MOD(S$5,12)=0,IF(S52>0,S52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(T$5,12)=0,IF(T52>0,T52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(U$5,12)=0,IF(U52>0,U52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(V$5,12)=0,IF(V52>0,V52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(W$5,12)=0,IF(W52>0,W52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(X$5,12)=0,IF(X52>0,X52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(Y$5,12)=0,IF(Y52>0,Y52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(Z$5,12)=0,IF(Z52>0,Z52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AA$5,12)=0,IF(AA52>0,AA52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AB$5,12)=0,IF(AB52>0,AB52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AC$5,12)=0,IF(AC52>0,AC52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AD$5,12)=0,IF(AD52>0,AD52*'Assumptions '!$F$10,0),0)","v":62123.036030050207},{"$f":"IF(MOD(AE$5,12)=0,IF(AE52>0,AE52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AF$5,12)=0,IF(AF52>0,AF52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AG$5,12)=0,IF(AG52>0,AG52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AH$5,12)=0,IF(AH52>0,AH52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AI$5,12)=0,IF(AI52>0,AI52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AJ$5,12)=0,IF(AJ52>0,AJ52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AK$5,12)=0,IF(AK52>0,AK52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AL$5,12)=0,IF(AL52>0,AL52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AM$5,12)=0,IF(AM52>0,AM52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AN$5,12)=0,IF(AN52>0,AN52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AO$5,12)=0,IF(AO52>0,AO52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AP$5,12)=0,IF(AP52>0,AP52*'Assumptions '!$F$10,0),0)","v":1770.6286790225718},{"$f":"IF(MOD(AQ$5,12)=0,IF(AQ52>0,AQ52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AR$5,12)=0,IF(AR52>0,AR52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AS$5,12)=0,IF(AS52>0,AS52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AT$5,12)=0,IF(AT52>0,AT52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AU$5,12)=0,IF(AU52>0,AU52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AV$5,12)=0,IF(AV52>0,AV52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AW$5,12)=0,IF(AW52>0,AW52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AX$5,12)=0,IF(AX52>0,AX52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AY$5,12)=0,IF(AY52>0,AY52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(AZ$5,12)=0,IF(AZ52>0,AZ52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BA$5,12)=0,IF(BA52>0,BA52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BB$5,12)=0,IF(BB52>0,BB52*'Assumptions '!$F$10,0),0)","v":5859.2423918629875},{"$f":"IF(MOD(BC$5,12)=0,IF(BC52>0,BC52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BD$5,12)=0,IF(BD52>0,BD52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BE$5,12)=0,IF(BE52>0,BE52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BF$5,12)=0,IF(BF52>0,BF52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BG$5,12)=0,IF(BG52>0,BG52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BH$5,12)=0,IF(BH52>0,BH52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BI$5,12)=0,IF(BI52>0,BI52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BJ$5,12)=0,IF(BJ52>0,BJ52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BK$5,12)=0,IF(BK52>0,BK52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BL$5,12)=0,IF(BL52>0,BL52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BM$5,12)=0,IF(BM52>0,BM52*'Assumptions '!$F$10,0),0)","v":0},{"$f":"IF(MOD(BN$5,12)=0,IF(BN52>0,BN52*'Assumptions '!$F$10,0),0)","v":627.68353811996417}]
[null,null,null,"Note: Tax loss carry forward in Tanzania is unlimited, and in Kenya and Madagascar 5 years. "]
[]
[null,"Statement of Financial Position / Balance sheet"]
[]
["",null,"Assets"]
[null,null,null,"Current assets"]
[null,null,null,"Cash",null,null,{"$f":"G123","v":144845.50455983428},{"$f":"H123","v":147691.24498178504},150703.47786995172,156702.00521017317,157348.13309833984,157958.55840431471,158395.27779248139,158451.32759160697,158701.59656881474,159138.31595698142,159907.99681775083,87670.187185497896,281667.35506083973,286042.84436924051,290584.82614385721,298778.17969929578,300427.10147391242,352366.6616183921,353785.30439300876,354823.27757858433,356055.46994224208,357474.11271685874,359332.39147777681,298279.66522234329,293413.43315261533,297608.48375428107,301970.02682216273,310107.88149963343,311477.3720675151,313181.0079710132,314285.74803889485,315009.8185177354,315928.10817465815,317032.8482425398,318558.70529672282,317559.1566855819,311337.24269101134,316885.13090074848,322599.51157670154,332656.34406772308,334930.10724367615,337588.03396757442,339557.41614352749,341146.12873043946,342929.06049543363,344898.4426713867,347352.15166240826,343078.54894649831,331180.05175208254,334571.22097709827,338128.88266832993,348495.75456504105,349376.1612562727,350717.68259133998,351232.73828257166,351367.12438476225,351695.72966503503,352210.78535626672,353626.56844475865,353343.84059787035]
[null,null,null,"Trade receivables",null,null,{"$f":"G459","v":12024},{"$f":"H459","v":12024},12024,8540.8767123287671,8540.8767123287671,8232.6082191780824,8232.6082191780824,8232.6082191780824,8232.6082191780824,8232.6082191780824,7844.2520547945205,7844.2520547945205,14507.194520547946,14507.194520547946,14507.194520547946,10248.345205479452,10248.345205479452,9909.3534246575346,9909.3534246575346,9909.3534246575346,9909.3534246575346,9909.3534246575346,9396.575342465756,9396.575342465756,15205.532054794519,15205.532054794519,15205.532054794519,10800.956712328767,10800.956712328767,10411.219726027397,10411.219726027397,10411.219726027397,10411.219726027397,10411.219726027397,9920.0416438356151,9920.0416438356151,17482.227945205479,17482.227945205479,17482.227945205479,12417.323835616438,12417.323835616438,11969.247123287671,11969.247123287671,11969.247123287671,11969.247123287671,11969.247123287671,11404.34301369863,11404.34301369863,20132.942465753425,20132.942465753425,20132.942465753425,14336.942465753424,14336.942465753424,13799.112328767122,13799.112328767122,13799.112328767122,13799.112328767122,13799.112328767122,13177.742465753423,13177.742465753423]
[null,null,null,"Inventory",null,null,{"$f":"G466","v":7212.3287671232883},{"$f":"H466","v":7212.3287671232883},7212.3287671232883,5122.4547945205477,5122.4547945205477,4937.4936986301373,4937.4936986301373,4937.4936986301373,4937.4936986301373,4937.4936986301373,4704.4799999999996,4704.4799999999996,8701.8213698630134,8701.8213698630134,8701.8213698630134,6146.5117808219175,6146.5117808219175,5943.1167123287669,5943.1167123287669,5943.1167123287669,5943.1167123287669,5943.1167123287669,5635.4498630136977,5635.4498630136977,9120.5911232876715,9120.5911232876715,9120.5911232876715,6477.8459178082185,6477.8459178082185,6244.0037260273966,6244.0037260273966,6244.0037260273966,6244.0037260273966,6244.0037260273966,5949.2968767123284,5949.2968767123284,10486.588931506851,10486.588931506851,10486.588931506851,7447.6464657534243,7447.6464657534243,7178.8004383561647,7178.8004383561647,7178.8004383561647,7178.8004383561647,7178.8004383561647,6839.8579726027392,6839.8579726027392,13940.600547945207,13940.600547945207,13940.600547945207,9841.6306849315079,9841.6306849315079,9518.9326027397256,9518.9326027397256,9518.9326027397256,9518.9326027397256,9518.9326027397256,9021.8367123287662,9021.8367123287662]
[null,null,null,"Total current assets",null,null,{"$f":"SUM(G60:G62)","v":164081.83332695757},{"$f":"SUM(H60:H62)","v":166927.57374890833},169939.806637075,170365.33671702247,171011.46460518913,171128.66032212292,171565.37971028959,171621.42950941517,171871.69848662295,172308.41787478962,172456.72887254535,100218.91924029241,304876.37095125066,309251.86025965144,313793.84203426813,315173.03668559715,316821.95846021379,368219.13175537839,369637.77452999505,370675.74771557061,371907.94007922837,373326.58285384503,374364.41668325628,313311.69042782276,317739.55633069755,321934.6069323633,326296.15000024496,327386.68412977044,328756.17469765211,329836.23142306798,330940.97149094963,331665.04196979018,332583.33162671293,333688.07169459458,334428.04381727078,333428.49520612985,339306.05956772366,344853.94777746079,350568.32845341385,352521.31436909299,354795.07754504605,356736.0815292183,358705.46370517131,360294.17629208328,362077.10805707745,364046.49023303058,365596.35264870967,361322.74993279972,365253.59476578113,368644.76399079687,372202.42568202852,372674.32771572599,373554.73440695764,374035.72752284684,374550.78321407852,374685.16931626911,375013.77459654189,375528.83028777357,375826.14762284083,375543.41977595253]
[]
[null,null,null,"Non- current assets"]
[null,null,null,{"$f":"'Monthly build'!D370","v":"Fridge"},null,null,{"$f":"G373","v":976.19047619047615},{"$f":"H373","v":952.94784580498867},930.2586113810604,908.10959682436851,886.48793975712169,865.38108404861885,844.77677252365174,824.66303984451713,805.02820556250481,785.86086733482614,767.14989430304456,748.88442062916261,731.05383918561108,713.64779539547749,696.65618121939474,680.06912928559962,663.877007159752,648.0704117511865,632.64016385234868,617.57730280824512,602.87308131281077,588.51896032917239,574.5066041308587,560.82787546107636,547.47483080724123,534.4397157880212,521.7149606502112,509.2931758728252,497.16714787585317,485.32983483119,473.77436257330453,462.49402060727346,451.48225821186219,440.73268063538927,430.23904538216573,419.99525858735228,409.99537147812958,400.23357691912651,390.70420604009968,381.40172494390686,372.32073149286146,363.45595217160286,354.80223902465991,346.35456666692994,338.10802936533639,330.05783818997122,322.19931823306712,314.52790589418458,307.03914623003732,299.72869036741736,292.59229297771697,285.62580981158084,278.82519529225749,272.18650016625134,265.70586920991201,259.37953899062836,253.20383568132769,247.17517292701035,241.29004976208154,235.54504857727008]
[null,null,null,{"$f":"'Monthly build'!D375","v":"Power protection unit"},null,null,{"$f":"G378","v":244.04761904761904},{"$f":"H378","v":238.23696145124717},232.5646528452651,227.02739920609213,221.62198493928042,216.34527101215471,211.19419313091294,206.16575996112928,201.2570513906262,196.46521683370653,191.78747357576114,187.22110515729065,182.76345979640277,178.41194884886937,174.16404530484868,170.0172823213999,165.969251789938,162.01760293779662,158.16004096308717,154.39432570206128,150.71827032820269,147.1297400822931,143.62665103271468,140.20696886526909,136.86870770181031,133.6099289470053,130.4287401625528,127.3232939682063,124.29178696896329,121.3324587077975,118.44359064332613,115.62350515181836,112.87056455296555,110.18317015884732,107.55976134554143,104.99881464683807,102.4988428695324,100.05839422978163,97.676051510024919,95.350431235976714,93.080182873215364,90.863988042900715,88.700559756164978,86.588641666732485,84.527007341334098,82.514459547492805,80.549829558266779,78.631976473546146,76.759786557509329,74.932172591854339,73.148073244429241,71.406452452895209,69.706298823064373,68.046625041562834,66.426467302478002,64.84488474765709,63.300958920331922,61.793793231752588,60.322512440520384,58.88626214431752]
[null,null,null,{"$f":"'Monthly build'!D380","v":"[Add existing asset]"},null,null,{"$f":"G383","v":0},{"$f":"H383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Monthly build'!D385","v":"[Add existing asset]"},null,null,{"$f":"G388","v":0},{"$f":"H388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Monthly build'!D390","v":"[Add existing asset]"},null,null,{"$f":"G393","v":0},{"$f":"H393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"New Assets",null,null,{"$f":"SUM('Monthly build'!G401,'Monthly build'!G407,'Monthly build'!G413,'Monthly build'!G419,'Monthly build'!G425,'Monthly build'!G431,'Monthly build'!G437,'Monthly build'!G443)","v":188229.16666666669},{"$f":"SUM('Monthly build'!H401,'Monthly build'!H407,'Monthly build'!H413,'Monthly build'!H419,'Monthly build'!H425,'Monthly build'!H431,'Monthly build'!H437,'Monthly build'!H443)","v":186476.99652777778},{"$f":"SUM('Monthly build'!I401,'Monthly build'!I407,'Monthly build'!I413,'Monthly build'!I419,'Monthly build'!I425,'Monthly build'!I431,'Monthly build'!I437,'Monthly build'!I443)","v":184743.25267650461},{"$f":"SUM('Monthly build'!J401,'Monthly build'!J407,'Monthly build'!J413,'Monthly build'!J419,'Monthly build'!J425,'Monthly build'!J431,'Monthly build'!J437,'Monthly build'!J443)","v":183027.7018756631},{"$f":"SUM('Monthly build'!K401,'Monthly build'!K407,'Monthly build'!K413,'Monthly build'!K419,'Monthly build'!K425,'Monthly build'!K431,'Monthly build'!K437,'Monthly build'!K443)","v":181330.11449181201},{"$f":"SUM('Monthly build'!L401,'Monthly build'!L407,'Monthly build'!L413,'Monthly build'!L419,'Monthly build'!L425,'Monthly build'!L431,'Monthly build'!L437,'Monthly build'!L443)","v":179945.26443063648},{"$f":"SUM('Monthly build'!M401,'Monthly build'!M407,'Monthly build'!M413,'Monthly build'!M419,'Monthly build'!M425,'Monthly build'!M431,'Monthly build'!M437,'Monthly build'!M443)","v":178278.01240692375},{"$f":"SUM('Monthly build'!N401,'Monthly build'!N407,'Monthly build'!N413,'Monthly build'!N419,'Monthly build'!N425,'Monthly build'!N431,'Monthly build'!N437,'Monthly build'!N443)","v":176628.13782688344},{"$f":"SUM('Monthly build'!O401,'Monthly build'!O407,'Monthly build'!O413,'Monthly build'!O419,'Monthly build'!O425,'Monthly build'!O431,'Monthly build'!O437,'Monthly build'!O443)","v":174995.42347260236},{"$f":"SUM('Monthly build'!P401,'Monthly build'!P407,'Monthly build'!P413,'Monthly build'!P419,'Monthly build'!P425,'Monthly build'!P431,'Monthly build'!P437,'Monthly build'!P443)","v":173379.6554419272},{"$f":"SUM('Monthly build'!Q401,'Monthly build'!Q407,'Monthly build'!Q413,'Monthly build'!Q419,'Monthly build'!Q425,'Monthly build'!Q431,'Monthly build'!Q437,'Monthly build'!Q443)","v":171780.62308951368},{"$f":"SUM('Monthly build'!R401,'Monthly build'!R407,'Monthly build'!R413,'Monthly build'!R419,'Monthly build'!R425,'Monthly build'!R431,'Monthly build'!R437,'Monthly build'!R443)","v":170198.11896901889},{"$f":"SUM('Monthly build'!S401,'Monthly build'!S407,'Monthly build'!S413,'Monthly build'!S419,'Monthly build'!S425,'Monthly build'!S431,'Monthly build'!S437,'Monthly build'!S443)","v":168631.93877641304},{"$f":"SUM('Monthly build'!T401,'Monthly build'!T407,'Monthly build'!T413,'Monthly build'!T419,'Monthly build'!T425,'Monthly build'!T431,'Monthly build'!T437,'Monthly build'!T443)","v":167081.88129438885},{"$f":"SUM('Monthly build'!U401,'Monthly build'!U407,'Monthly build'!U413,'Monthly build'!U419,'Monthly build'!U425,'Monthly build'!U431,'Monthly build'!U437,'Monthly build'!U443)","v":165547.74833784602},{"$f":"SUM('Monthly build'!V401,'Monthly build'!V407,'Monthly build'!V413,'Monthly build'!V419,'Monthly build'!V425,'Monthly build'!V431,'Monthly build'!V437,'Monthly build'!V443)","v":164029.34470042898},{"$f":"SUM('Monthly build'!W401,'Monthly build'!W407,'Monthly build'!W413,'Monthly build'!W419,'Monthly build'!W425,'Monthly build'!W431,'Monthly build'!W437,'Monthly build'!W443)","v":162526.47810209676},{"$f":"SUM('Monthly build'!X401,'Monthly build'!X407,'Monthly build'!X413,'Monthly build'!X419,'Monthly build'!X425,'Monthly build'!X431,'Monthly build'!X437,'Monthly build'!X443)","v":161038.95913770434},{"$f":"SUM('Monthly build'!Y401,'Monthly build'!Y407,'Monthly build'!Y413,'Monthly build'!Y419,'Monthly build'!Y425,'Monthly build'!Y431,'Monthly build'!Y437,'Monthly build'!Y443)","v":159566.601226575},{"$f":"SUM('Monthly build'!Z401,'Monthly build'!Z407,'Monthly build'!Z413,'Monthly build'!Z419,'Monthly build'!Z425,'Monthly build'!Z431,'Monthly build'!Z437,'Monthly build'!Z443)","v":158109.22056304346},{"$f":"SUM('Monthly build'!AA401,'Monthly build'!AA407,'Monthly build'!AA413,'Monthly build'!AA419,'Monthly build'!AA425,'Monthly build'!AA431,'Monthly build'!AA437,'Monthly build'!AA443)","v":156666.63606795075},{"$f":"SUM('Monthly build'!AB401,'Monthly build'!AB407,'Monthly build'!AB413,'Monthly build'!AB419,'Monthly build'!AB425,'Monthly build'!AB431,'Monthly build'!AB437,'Monthly build'!AB443)","v":155238.6693410711},{"$f":"SUM('Monthly build'!AC401,'Monthly build'!AC407,'Monthly build'!AC413,'Monthly build'!AC419,'Monthly build'!AC425,'Monthly build'!AC431,'Monthly build'!AC437,'Monthly build'!AC443)","v":153825.14461445264},{"$f":"SUM('Monthly build'!AD401,'Monthly build'!AD407,'Monthly build'!AD413,'Monthly build'!AD419,'Monthly build'!AD425,'Monthly build'!AD431,'Monthly build'!AD437,'Monthly build'!AD443)","v":152425.88870665303},{"$f":"SUM('Monthly build'!AE401,'Monthly build'!AE407,'Monthly build'!AE413,'Monthly build'!AE419,'Monthly build'!AE425,'Monthly build'!AE431,'Monthly build'!AE437,'Monthly build'!AE443)","v":151040.73097785236},{"$f":"SUM('Monthly build'!AF401,'Monthly build'!AF407,'Monthly build'!AF413,'Monthly build'!AF419,'Monthly build'!AF425,'Monthly build'!AF431,'Monthly build'!AF437,'Monthly build'!AF443)","v":149669.50328582551},{"$f":"SUM('Monthly build'!AG401,'Monthly build'!AG407,'Monthly build'!AG413,'Monthly build'!AG419,'Monthly build'!AG425,'Monthly build'!AG431,'Monthly build'!AG437,'Monthly build'!AG443)","v":148312.03994275708},{"$f":"SUM('Monthly build'!AH401,'Monthly build'!AH407,'Monthly build'!AH413,'Monthly build'!AH419,'Monthly build'!AH425,'Monthly build'!AH431,'Monthly build'!AH437,'Monthly build'!AH443)","v":146968.17767288108},{"$f":"SUM('Monthly build'!AI401,'Monthly build'!AI407,'Monthly build'!AI413,'Monthly build'!AI419,'Monthly build'!AI425,'Monthly build'!AI431,'Monthly build'!AI437,'Monthly build'!AI443)","v":145637.75557093005},{"$f":"SUM('Monthly build'!AJ401,'Monthly build'!AJ407,'Monthly build'!AJ413,'Monthly build'!AJ419,'Monthly build'!AJ425,'Monthly build'!AJ431,'Monthly build'!AJ437,'Monthly build'!AJ443)","v":144320.61506137645},{"$f":"SUM('Monthly build'!AK401,'Monthly build'!AK407,'Monthly build'!AK413,'Monthly build'!AK419,'Monthly build'!AK425,'Monthly build'!AK431,'Monthly build'!AK437,'Monthly build'!AK443)","v":143016.59985845053},{"$f":"SUM('Monthly build'!AL401,'Monthly build'!AL407,'Monthly build'!AL413,'Monthly build'!AL419,'Monthly build'!AL425,'Monthly build'!AL431,'Monthly build'!AL437,'Monthly build'!AL443)","v":141725.55592691974},{"$f":"SUM('Monthly build'!AM401,'Monthly build'!AM407,'Monthly build'!AM413,'Monthly build'!AM419,'Monthly build'!AM425,'Monthly build'!AM431,'Monthly build'!AM437,'Monthly build'!AM443)","v":140447.33144361369},{"$f":"SUM('Monthly build'!AN401,'Monthly build'!AN407,'Monthly build'!AN413,'Monthly build'!AN419,'Monthly build'!AN425,'Monthly build'!AN431,'Monthly build'!AN437,'Monthly build'!AN443)","v":139181.77675968004},{"$f":"SUM('Monthly build'!AO401,'Monthly build'!AO407,'Monthly build'!AO413,'Monthly build'!AO419,'Monthly build'!AO425,'Monthly build'!AO431,'Monthly build'!AO437,'Monthly build'!AO443)","v":137928.74436355697},{"$f":"SUM('Monthly build'!AP401,'Monthly build'!AP407,'Monthly build'!AP413,'Monthly build'!AP419,'Monthly build'!AP425,'Monthly build'!AP431,'Monthly build'!AP437,'Monthly build'!AP443)","v":136688.08884464714},{"$f":"SUM('Monthly build'!AQ401,'Monthly build'!AQ407,'Monthly build'!AQ413,'Monthly build'!AQ419,'Monthly build'!AQ425,'Monthly build'!AQ431,'Monthly build'!AQ437,'Monthly build'!AQ443)","v":135459.66685767999},{"$f":"SUM('Monthly build'!AR401,'Monthly build'!AR407,'Monthly build'!AR413,'Monthly build'!AR419,'Monthly build'!AR425,'Monthly build'!AR431,'Monthly build'!AR437,'Monthly build'!AR443)","v":134243.33708774808},{"$f":"SUM('Monthly build'!AS401,'Monthly build'!AS407,'Monthly build'!AS413,'Monthly build'!AS419,'Monthly build'!AS425,'Monthly build'!AS431,'Monthly build'!AS437,'Monthly build'!AS443)","v":133038.96021600399},{"$f":"SUM('Monthly build'!AT401,'Monthly build'!AT407,'Monthly build'!AT413,'Monthly build'!AT419,'Monthly build'!AT425,'Monthly build'!AT431,'Monthly build'!AT437,'Monthly build'!AT443)","v":131846.39888600504},{"$f":"SUM('Monthly build'!AU401,'Monthly build'!AU407,'Monthly build'!AU413,'Monthly build'!AU419,'Monthly build'!AU425,'Monthly build'!AU431,'Monthly build'!AU437,'Monthly build'!AU443)","v":130665.51767069222},{"$f":"SUM('Monthly build'!AV401,'Monthly build'!AV407,'Monthly build'!AV413,'Monthly build'!AV419,'Monthly build'!AV425,'Monthly build'!AV431,'Monthly build'!AV437,'Monthly build'!AV443)","v":129496.18303999148},{"$f":"SUM('Monthly build'!AW401,'Monthly build'!AW407,'Monthly build'!AW413,'Monthly build'!AW419,'Monthly build'!AW425,'Monthly build'!AW431,'Monthly build'!AW437,'Monthly build'!AW443)","v":128338.26332902418},{"$f":"SUM('Monthly build'!AX401,'Monthly build'!AX407,'Monthly build'!AX413,'Monthly build'!AX419,'Monthly build'!AX425,'Monthly build'!AX431,'Monthly build'!AX437,'Monthly build'!AX443)","v":127191.62870691519},{"$f":"SUM('Monthly build'!AY401,'Monthly build'!AY407,'Monthly build'!AY413,'Monthly build'!AY419,'Monthly build'!AY425,'Monthly build'!AY431,'Monthly build'!AY437,'Monthly build'!AY443)","v":126056.15114618637},{"$f":"SUM('Monthly build'!AZ401,'Monthly build'!AZ407,'Monthly build'!AZ413,'Monthly build'!AZ419,'Monthly build'!AZ425,'Monthly build'!AZ431,'Monthly build'!AZ437,'Monthly build'!AZ443)","v":124931.70439272381},{"$f":"SUM('Monthly build'!BA401,'Monthly build'!BA407,'Monthly build'!BA413,'Monthly build'!BA419,'Monthly build'!BA425,'Monthly build'!BA431,'Monthly build'!BA437,'Monthly build'!BA443)","v":123818.16393630776},{"$f":"SUM('Monthly build'!BB401,'Monthly build'!BB407,'Monthly build'!BB413,'Monthly build'!BB419,'Monthly build'!BB425,'Monthly build'!BB431,'Monthly build'!BB437,'Monthly build'!BB443)","v":122715.40698169348},{"$f":"SUM('Monthly build'!BC401,'Monthly build'!BC407,'Monthly build'!BC413,'Monthly build'!BC419,'Monthly build'!BC425,'Monthly build'!BC431,'Monthly build'!BC437,'Monthly build'!BC443)","v":121623.31242023264},{"$f":"SUM('Monthly build'!BD401,'Monthly build'!BD407,'Monthly build'!BD413,'Monthly build'!BD419,'Monthly build'!BD425,'Monthly build'!BD431,'Monthly build'!BD437,'Monthly build'!BD443)","v":120541.76080202409},{"$f":"SUM('Monthly build'!BE401,'Monthly build'!BE407,'Monthly build'!BE413,'Monthly build'!BE419,'Monthly build'!BE425,'Monthly build'!BE431,'Monthly build'!BE437,'Monthly build'!BE443)","v":119470.6343085838},{"$f":"SUM('Monthly build'!BF401,'Monthly build'!BF407,'Monthly build'!BF413,'Monthly build'!BF419,'Monthly build'!BF425,'Monthly build'!BF431,'Monthly build'!BF437,'Monthly build'!BF443)","v":118409.81672602345},{"$f":"SUM('Monthly build'!BG401,'Monthly build'!BG407,'Monthly build'!BG413,'Monthly build'!BG419,'Monthly build'!BG425,'Monthly build'!BG431,'Monthly build'!BG437,'Monthly build'!BG443)","v":117359.19341872777},{"$f":"SUM('Monthly build'!BH401,'Monthly build'!BH407,'Monthly build'!BH413,'Monthly build'!BH419,'Monthly build'!BH425,'Monthly build'!BH431,'Monthly build'!BH437,'Monthly build'!BH443)","v":116318.65130352062},{"$f":"SUM('Monthly build'!BI401,'Monthly build'!BI407,'Monthly build'!BI413,'Monthly build'!BI419,'Monthly build'!BI425,'Monthly build'!BI431,'Monthly build'!BI437,'Monthly build'!BI443)","v":115288.07882431014},{"$f":"SUM('Monthly build'!BJ401,'Monthly build'!BJ407,'Monthly build'!BJ413,'Monthly build'!BJ419,'Monthly build'!BJ425,'Monthly build'!BJ431,'Monthly build'!BJ437,'Monthly build'!BJ443)","v":114267.36592720356},{"$f":"SUM('Monthly build'!BK401,'Monthly build'!BK407,'Monthly build'!BK413,'Monthly build'!BK419,'Monthly build'!BK425,'Monthly build'!BK431,'Monthly build'!BK437,'Monthly build'!BK443)","v":113256.40403608237},{"$f":"SUM('Monthly build'!BL401,'Monthly build'!BL407,'Monthly build'!BL413,'Monthly build'!BL419,'Monthly build'!BL425,'Monthly build'!BL431,'Monthly build'!BL437,'Monthly build'!BL443)","v":112255.08602862855},{"$f":"SUM('Monthly build'!BM401,'Monthly build'!BM407,'Monthly build'!BM413,'Monthly build'!BM419,'Monthly build'!BM425,'Monthly build'!BM431,'Monthly build'!BM437,'Monthly build'!BM443)","v":111263.3062127934},{"$f":"SUM('Monthly build'!BN401,'Monthly build'!BN407,'Monthly build'!BN413,'Monthly build'!BN419,'Monthly build'!BN425,'Monthly build'!BN431,'Monthly build'!BN437,'Monthly build'!BN443)","v":110280.96030369966}]
[null,null,null,"Total non-current assets",null,null,{"$f":"SUM(G66:G71)","v":189449.40476190479},{"$f":"SUM(H66:H71)","v":187668.18133503402},185906.07594073092,184162.83887169356,182438.22441650843,181026.99078569724,179333.98337257831,177658.96662668907,176001.70872955548,174361.98152609574,172739.56045739248,171134.22449480536,169545.75607539504,167973.9410386332,166418.56856437027,164879.43111203596,163356.32436104646,161849.04715239332,160357.40143139043,158881.19219155377,157420.22741959177,155974.31804148256,154543.27786961623,153126.92355097938,151725.0745163614,150337.55293056055,148964.18364356985,147604.79414272212,146259.21450577487,144927.27735491542,143608.81781166716,142303.67345267884,141011.68426637852,139732.69261047427,138466.54317028468,137213.08291788131,135972.16107202764,134743.62905889697,133527.34047355413,132323.15104218494,131130.9185850583,129950.50298020597,128781.76612780501,127624.57191524885,126478.78618289305,125344.27669046128,124220.91308409908,123108.56686406121,122007.11135302018,120916.42166498335,119836.37467480595,118766.84898828792,117707.72491284308,116658.88442872843,115620.21116082254,114591.59035094184,113572.90883068403,112564.05499478731,111564.918774996,110575.39161442124]
["",null,null,"Total assets",null,null,{"$f":"SUM(G72,G63)","v":353531.23808886239},{"$f":"SUM(H72,H63)","v":354595.75508394232},355845.8825778059,354528.17558871605,353449.68902169756,352155.65110782016,350899.36308286793,349280.39613610425,347873.40721617843,346670.39940088533,345196.28932993783,271353.14373509778,474422.1270266457,477225.80129828467,480212.41059863841,480052.46779763314,480178.28282126028,530068.17890777171,529995.17596138548,529556.93990712438,529328.16749882011,529300.90089532756,528907.69455287256,466438.61397880211,469464.63084705896,472272.15986292384,475260.33364381478,474991.47827249253,475015.38920342701,474763.50877798337,474549.78930261679,473968.71542246902,473595.01589309145,473420.76430506888,472894.58698755549,470641.57812401117,475278.22063975129,479597.57683635777,484095.66892696801,484844.46541127795,485925.99613010435,486686.58450942428,487487.2298329763,487918.7482073321,488555.89423997048,489390.76692349184,489817.26573280874,484431.31679686095,487260.70611880132,489561.18565578025,492038.80035683449,491441.17670401389,491262.45931980072,490694.61195157527,490170.99437490106,489276.75966721098,488586.68342722591,488092.88528256089,487391.06639783684,486118.81139037374]
[]
["",null,"Liabilities"]
[null,null,null,"Current liabilities"]
[null,null,null,"Trade payables",null,null,{"$f":"G473","v":511.75232876712334},{"$f":"H473","v":511.75232876712334},511.75232876712334,372.42739726027401,372.42739726027401,360.09665753424656,360.09665753424656,360.09665753424656,360.09665753424656,360.09665753424656,344.56241095890414,344.56241095890414,617.385205479452,617.385205479452,617.385205479452,447.03123287671235,447.03123287671235,433.47156164383563,433.47156164383563,433.47156164383563,433.47156164383563,433.47156164383563,412.96043835616433,412.96043835616433,648.77917808219183,648.77917808219183,648.77917808219183,472.59616438356159,472.59616438356159,457.00668493150681,457.00668493150681,457.00668493150681,457.00668493150681,457.00668493150681,437.3595616438356,437.3595616438356,740.14027397260281,740.14027397260281,740.14027397260281,537.54410958904111,537.54410958904111,519.6210410958904,519.6210410958904,519.6210410958904,519.6210410958904,519.6210410958904,497.02487671232876,497.02487671232876,978.27287671232887,978.27287671232887,978.27287671232887,705.00821917808219,705.00821917808219,683.49501369863003,683.49501369863003,683.49501369863003,683.49501369863003,683.49501369863003,650.35528767123287,650.35528767123287]
[null,null,null,"Other payables",null,null,{"$f":"G476","v":1064.2626947638491},{"$f":"H476","v":897.77022854794529},897.77022854794529,816.49735183561643,816.49735183561643,809.30442032876715,809.30442032876715,995.75483128767132,809.30442032876715,809.30442032876715,800.2427764931507,800.2427764931507,1149.3045030542598,982.81203683835622,982.81203683835622,883.43888615342473,883.43888615342473,875.52907793424652,875.52907793424652,1061.9794888931506,875.52907793424652,875.52907793424652,863.56425601643832,863.56425601643832,1200.4829360235749,1033.9904698076714,1033.9904698076714,931.2170451501371,931.2170451501371,922.12318213643846,922.12318213643846,1108.5735930953426,922.12318213643846,922.12318213643846,910.66236021863017,910.66236021863017,1277.4799182706981,1110.9874520547944,1110.9874520547944,992.80635616438349,992.80635616438349,982.3512328767124,982.3512328767124,1168.8016438356165,982.3512328767124,982.3512328767124,969.17013698630126,969.17013698630126,1367.5198634761775,1201.027397260274,1201.027397260274,1065.787397260274,1065.787397260274,1053.2380273972603,1053.2380273972603,1239.6884383561644,1053.2380273972603,1053.2380273972603,1038.739397260274,1038.739397260274]
[null,null,null,"Total current liabilities",null,null,{"$f":"SUM(G77:G78)","v":1576.0150235309725},{"$f":"SUM(H77:H78)","v":1409.5225573150688},1409.5225573150688,1188.9247490958905,1188.9247490958905,1169.4010778630136,1169.4010778630136,1355.8514888219179,1169.4010778630136,1169.4010778630136,1144.8051874520547,1144.8051874520547,1766.6897085337118,1600.1972423178081,1600.1972423178081,1330.4701190301371,1330.4701190301371,1309.0006395780822,1309.0006395780822,1495.4510505369863,1309.0006395780822,1309.0006395780822,1276.5246943726027,1276.5246943726027,1849.2621141057666,1682.7696478898633,1682.7696478898633,1403.8132095336987,1403.8132095336987,1379.1298670679453,1379.1298670679453,1565.5802780268496,1379.1298670679453,1379.1298670679453,1348.0219218624657,1348.0219218624657,2017.6201922433011,1851.1277260273973,1851.1277260273973,1530.3504657534245,1530.3504657534245,1501.9722739726028,1501.9722739726028,1688.4226849315069,1501.9722739726028,1501.9722739726028,1466.19501369863,1466.19501369863,2345.7927401885063,2179.300273972603,2179.300273972603,1770.7956164383563,1770.7956164383563,1736.7330410958903,1736.7330410958903,1923.1834520547945,1736.7330410958903,1736.7330410958903,1689.0946849315069,1689.0946849315069]
[]
[null,null,null,"Non-current liabilities"]
[null,null,null,"New loans",null,null,{"$f":"G532","v":0},{"$f":"H532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total non-current liabilities",null,null,{"$f":"SUM(G82:G82)","v":0},{"$f":"SUM(H82:H82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["",null,"Equity"]
[null,null,null,"Share capital",null,null,{"$f":"G490","v":101250},{"$f":"H490","v":101250},101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250]
[null,null,null,"Retained earnings",null,null,{"$f":"F87+G47","v":250705.22306533137},{"$f":"G87+H47","v":251936.23252662728},253186.36002049089,252089.25083962016,251010.76427260166,249736.25002995718,248479.9620050049,246674.54464728234,245454.0061383154,244250.9983230223,242801.48414248577,168958.33854764569,371405.437318112,374375.60405596683,377362.21335632057,377471.99767860293,377597.81270223006,377509.17826819362,377436.17532180739,376811.48885658738,376769.16685924202,376741.90025574953,376381.16985849984,313912.08928442944,316365.36873295309,319339.3902150339,322327.56399592484,322337.66506295878,322361.5759938932,322134.3789109154,321920.65943554882,321153.13514444215,320965.88602602348,320791.63443800091,320296.56506569299,318043.55620214873,322010.6004475081,326496.44911033049,330994.54120094067,332064.11494552455,333145.645664351,333934.61223545176,334735.25755900383,334980.32552240073,335803.92196599796,336638.79464951926,337101.07071911014,331715.12178316235,333664.91337861295,336131.88538180781,338609.50008286204,338420.38108757569,338241.66370336252,337707.87891047954,337184.26133380528,336103.57621515624,335599.95038613008,335106.15224146505,334451.97171290539,333179.71670544235]
[null,null,null,"Total equity",null,null,{"$f":"SUM(G86:G87)","v":351955.22306533135},{"$f":"SUM(H86:H87)","v":353186.23252662725},354436.36002049089,353339.25083962013,352260.76427260169,350986.25002995715,349729.96200500487,347924.54464728234,346704.00613831542,345500.99832302227,344051.48414248577,270208.33854764572,472655.437318112,475625.60405596683,478612.21335632057,478721.99767860293,478847.81270223006,528759.17826819362,528686.17532180739,528061.48885658733,528019.16685924202,527991.90025574947,527631.1698584999,465162.08928442944,467615.36873295309,470589.3902150339,473577.56399592484,473587.66506295878,473611.5759938932,473384.3789109154,473170.65943554882,472403.13514444215,472215.88602602348,472041.63443800091,471546.56506569299,469293.55620214873,473260.6004475081,477746.44911033049,482244.54120094067,483314.11494552455,484395.645664351,485184.61223545176,485985.25755900383,486230.32552240073,487053.92196599796,487888.79464951926,488351.07071911014,482965.12178316235,484914.91337861295,487381.88538180781,489859.50008286204,489670.38108757569,489491.66370336252,488957.87891047954,488434.26133380528,487353.57621515624,486849.95038613008,486356.15224146505,485701.97171290539,484429.71670544235]
[]
["",null,null,"Total equity and liabilities",null,null,{"$f":"SUM(G79,G83,G88)","v":353531.23808886233},{"$f":"SUM(H79,H83,H88)","v":354595.75508394232},355845.88257780595,354528.175588716,353449.68902169756,352155.65110782016,350899.36308286787,349280.39613610425,347873.40721617843,346670.39940088528,345196.28932993783,271353.14373509778,474422.1270266457,477225.80129828461,480212.41059863835,480052.46779763309,480178.28282126022,530068.17890777171,529995.17596138548,529556.93990712427,529328.16749882011,529300.90089532756,528907.69455287245,466438.61397880205,469464.63084705884,472272.15986292379,475260.33364381472,474991.47827249247,475015.38920342689,474763.50877798337,474549.78930261679,473968.71542246902,473595.01589309145,473420.76430506888,472894.58698755543,470641.57812401117,475278.22063975141,479597.57683635788,484095.66892696806,484844.46541127795,485925.99613010441,486686.58450942434,487487.22983297642,487918.74820733222,488555.89423997054,489390.76692349184,489817.2657328088,484431.31679686101,487260.70611880143,489561.18565578043,492038.80035683466,491441.17670401407,491262.4593198009,490694.61195157544,490170.99437490117,489276.75966721104,488586.68342722597,488092.88528256095,487391.0663978369,486118.81139037386]
[]
[null,null,null,"Balance Check:",null,null,{"$f":"ROUND(G73-G90,0)","v":0},{"$f":"ROUND(H73-H90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Note: When debt is included in the model, the PPMT formula can lead to minor rounding differences leading to minimal balancing differences."]
[]
[null,"Cashflow Statement"]
[]
["",null,"Cashflows from operations"]
[null,null,null,"Net profit",null,null,{"$f":"G47","v":250705.22306533137},{"$f":"H47","v":1231.0094612959169},1250.1274938636068,-1097.1091808707306,-1078.486567018495,-1274.514242644487,-1256.2880249522766,-1805.4173577225718,-1220.538508966936,-1203.007815293096,-1449.5141805365395,-73843.145594840084,202447.09877046631,2970.1667378548136,2986.6093003537567,109.7843222823833,125.81502362712718,-88.634434036456241,-73.002946386238591,-624.68646522000449,-42.321997345349928,-27.266603492516197,-360.73039724966839,-62469.080574070373,2453.2794485236423,2974.0214820808178,2988.1737808909425,10.101067033933305,23.910930934447833,-227.19708297778175,-213.71947536660878,-767.52429110665753,-187.24911841865878,-174.25158802254418,-495.06937230794188,-2253.0088635442567,3967.044245359356,4485.8486628223882,4498.0920906101983,1069.5737445838513,1081.5307188264442,788.96657110074784,800.64532355209599,245.06796339692346,823.59644359723825,834.87268352130809,462.27606959088075,-5385.9489359477975,1949.7915954505906,2466.9720031948309,2477.6147010542277,-189.11899528637014,-178.71738421317605,-533.78479288299832,-523.61757667424081,-1080.685118649011,-503.62582902616623,-493.79814466504706,-654.18052855965743,-1272.2550074630662]
[null,null,null,"Less grant income",null,null,{"$f":"-G26","v":-250000},{"$f":"-H26","v":0},0,0,0,0,0,0,0,0,0,0,-200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Non-cash charges"]
[null,null,null,"Depreciation",null,null,{"$f":"-G37","v":1800.5952380952381},{"$f":"-H37","v":1781.2234268707484},1762.1053943030586,1743.2370690373964,1724.6144551851608,1711.2336308111542,1693.0074131189438,1675.016745889239,1657.2578971336031,1639.7272034597631,1622.4210687032066,1605.3359625871553,1588.4684194103208,1571.815036761853,1555.3724742629097,1539.1374523342827,1523.1067509895388,1507.2772086531209,1491.6457210029032,1476.2092398366692,1460.9647719620145,1445.9093781091808,1431.0401718663379,1416.3543186368381,1401.8490346179829,1387.521585800848,1373.3692869907231,1359.3895008477343,1345.5796369472198,1331.9371508594493,1318.4595432482763,1305.1443589883252,1291.9891863003263,1278.9916559042117,1266.1494401896086,1253.4602524033517,1240.9218458536664,1228.5320131306735,1216.2885853428631,1204.1894313692137,1192.2324571266208,1180.4156048523178,1168.7368524009696,1157.1942125561413,1145.7857323558273,1134.5094924317575,1123.3636063621846,1112.3462200378751,1101.4555110410247,1090.6896880368261,1080.0469901774291,1069.5256865180295,1059.1240754448354,1048.8404841146607,1038.6732679059032,1028.6208098806726,1018.6815202578287,1008.8538358967095,999.13621979131949,989.52716057476403]
[null,null,null,"Working capital changes"]
[null,null,null,"(Increase) / Decrease in trade receivables",null,null,{"$f":"F61-G61","v":-12024},{"$f":"G61-H61","v":0},0,3483.1232876712329,0,308.26849315068466,0,0,0,0,388.35616438356192,0,-6662.9424657534255,0,0,4258.8493150684935,0,338.99178082191793,0,0,0,0,512.77808219177859,0,-5808.9567123287634,0,0,4404.5753424657523,0,389.73698630137005,0,0,0,0,491.17808219178187,0,-7562.1863013698639,0,0,5064.9041095890407,0,448.07671232876783,0,0,0,0,564.90410958904067,0,-8728.5994520547956,0,0,5796.0000000000018,0,537.83013698630202,0,0,0,0,621.3698630136987,0]
[null,null,null,"(Increase) / Decrease in inventory",null,null,{"$f":"F62-G62","v":-7212.3287671232883},{"$f":"G62-H62","v":0},0,2089.8739726027407,0,184.96109589041043,0,0,0,0,233.0136986301377,0,-3997.3413698630138,0,0,2555.3095890410959,0,203.39506849315057,0,0,0,0,307.66684931506916,0,-3485.1412602739738,0,0,2642.745205479453,0,233.84219178082185,0,0,0,0,294.70684931506821,0,-4537.2920547945223,0,0,3038.9424657534264,0,268.8460273972596,0,0,0,0,338.94246575342549,0,-7100.7425753424677,0,0,4098.9698630136991,0,322.69808219178231,0,0,0,0,497.09589041095933,0]
[null,null,null,"Increase / (Decrease) in trade payables",null,null,{"$f":"G77-F77","v":511.75232876712334},{"$f":"H77-G77","v":0},0,-139.32493150684934,0,-12.330739726027446,0,0,0,0,-15.534246575342422,0,272.82279452054786,0,0,-170.35397260273965,0,-13.559671232876724,0,0,0,0,-20.511123287671296,0,235.8187397260275,0,0,-176.18301369863025,0,-15.589479452054775,0,0,0,0,-19.647123287671207,0,302.78071232876721,0,0,-202.5961643835617,0,-17.923068493150708,0,0,0,0,-22.596164383561643,0,481.2480000000001,0,0,-273.26465753424668,0,-21.513205479452154,0,0,0,0,-33.13972602739716,0]
[null,null,null,"Increase / (Decrease) in other payables",null,null,{"$f":"G78-F78","v":1064.2626947638491},{"$f":"H78-G78","v":-166.49246621590385},0,-81.272876712328866,0,-7.192931506849277,0,186.45041095890417,-186.45041095890417,0,-9.0616438356164508,0,349.06172656110914,-166.49246621590362,0,-99.373150684931488,0,-7.9098082191782169,0,186.45041095890406,-186.45041095890406,0,-11.964821917808194,0,336.91868000713657,-166.49246621590351,0,-102.77342465753429,0,-9.0938630136986376,0,186.45041095890417,-186.45041095890417,0,-11.460821917808289,0,366.81755805206797,-166.49246621590373,0,-118.18109589041092,0,-10.455123287671086,0,186.45041095890406,-186.45041095890406,0,-13.181095890411143,0,398.34972648987628,-166.49246621590351,0,-135.24,0,-12.549369863013681,0,186.45041095890406,-186.45041095890406,0,-14.498630136986321,0]
[null,null,null,"Net cashflows from operations",null,null,{"$f":"SUM(G103:G106,G98:G99,G101)","v":-15154.495440165714},{"$f":"SUM(H103:H106,H98:H99,H101)","v":2845.7404219507616},3012.2328881666654,5998.5273402214607,646.1278881666658,910.42530597488553,436.71938816666716,56.049799125571326,250.2689772077631,436.71938816666716,769.6808607694079,-72237.809632252931,-6002.8321246581581,4375.4893084007626,4541.9817746166664,8193.3535554385835,1648.921774616666,1939.560144479678,1418.6427746166646,1037.9731855755688,1232.1923636577606,1418.6427746166646,1858.2787609180377,-61052.726255433532,-4866.2320697279465,4195.0506016657619,4361.5430678816656,8137.8546774707083,1369.4905678816676,1703.635903498106,1104.7400678816675,724.07047884057181,918.28965692276336,1104.7400678816675,1525.8570541830372,-999.548611140905,-6221.9139945705283,5547.8882097371579,5714.3806759530617,10056.83249102156,2273.763175953065,2657.9267238982711,1969.3821759530656,1588.7125869119689,1782.9317649941615,1969.3821759530656,2453.7089910215586,-4273.6027159099222,-11898.49719441577,3391.169225015753,3557.6616912316567,10366.871896711114,880.40669123165935,1341.5213350672809,515.05569123166242,134.38610219056568,328.60528027275836,515.05569123166242,1415.7830884919367,-282.72784688830222]
[]
[null,null,"Cashflows from investing activities"]
[null,null,null,"(Purchase) / sale of non-current assets",null,null,{"$f":"-G448","v":-190000},{"$f":"-H448","v":0},0,0,0,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cashflows from investing activities",null,null,{"$f":"SUM(G110:G110)","v":-190000},{"$f":"SUM(H110:H110)","v":0},0,0,0,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflows from financing activities"]
[null,null,null,"Grant financing",null,null,{"$f":"-G99","v":250000},{"$f":"-H99","v":0},0,0,0,0,0,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt financing"]
[null,null,null,"New debt injections",null,null,{"$f":"G530","v":0},{"$f":"H530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt principal repayments",null,null,{"$f":"G531","v":0},{"$f":"H531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity injections",null,null,{"$f":"G489","v":100000},{"$f":"H489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cashflows from financing activities",null,null,{"$f":"SUM(G114:G118)","v":350000},{"$f":"SUM(H114:H118)","v":0},0,0,0,0,0,0,0,0,0,0,200000,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beginning cash balance",null,null,{"$f":"F123","v":0},{"$f":"G123","v":144845.50455983428},{"$f":"H123","v":147691.24498178504},{"$f":"I123","v":150703.47786995172},{"$f":"J123","v":156702.00521017317},{"$f":"K123","v":157348.13309833984},{"$f":"L123","v":157958.55840431471},{"$f":"M123","v":158395.27779248139},{"$f":"N123","v":158451.32759160697},{"$f":"O123","v":158701.59656881474},{"$f":"P123","v":159138.31595698142},{"$f":"Q123","v":159907.99681775083},{"$f":"R123","v":87670.187185497896},{"$f":"S123","v":281667.35506083973},{"$f":"T123","v":286042.84436924051},{"$f":"U123","v":290584.82614385721},{"$f":"V123","v":298778.17969929578},{"$f":"W123","v":300427.10147391242},{"$f":"X123","v":352366.6616183921},{"$f":"Y123","v":353785.30439300876},{"$f":"Z123","v":354823.27757858433},{"$f":"AA123","v":356055.46994224208},{"$f":"AB123","v":357474.11271685874},{"$f":"AC123","v":359332.39147777681},{"$f":"AD123","v":298279.66522234329},{"$f":"AE123","v":293413.43315261533},{"$f":"AF123","v":297608.48375428107},{"$f":"AG123","v":301970.02682216273},{"$f":"AH123","v":310107.88149963343},{"$f":"AI123","v":311477.3720675151},{"$f":"AJ123","v":313181.0079710132},{"$f":"AK123","v":314285.74803889485},{"$f":"AL123","v":315009.8185177354},{"$f":"AM123","v":315928.10817465815},{"$f":"AN123","v":317032.8482425398},{"$f":"AO123","v":318558.70529672282},{"$f":"AP123","v":317559.1566855819},{"$f":"AQ123","v":311337.24269101134},{"$f":"AR123","v":316885.13090074848},{"$f":"AS123","v":322599.51157670154},{"$f":"AT123","v":332656.34406772308},{"$f":"AU123","v":334930.10724367615},{"$f":"AV123","v":337588.03396757442},{"$f":"AW123","v":339557.41614352749},{"$f":"AX123","v":341146.12873043946},{"$f":"AY123","v":342929.06049543363},{"$f":"AZ123","v":344898.4426713867},{"$f":"BA123","v":347352.15166240826},{"$f":"BB123","v":343078.54894649831},{"$f":"BC123","v":331180.05175208254},{"$f":"BD123","v":334571.22097709827},{"$f":"BE123","v":338128.88266832993},{"$f":"BF123","v":348495.75456504105},{"$f":"BG123","v":349376.1612562727},{"$f":"BH123","v":350717.68259133998},{"$f":"BI123","v":351232.73828257166},{"$f":"BJ123","v":351367.12438476225},{"$f":"BK123","v":351695.72966503503},{"$f":"BL123","v":352210.78535626672},{"$f":"BM123","v":353626.56844475865}]
[null,null,null,"Net changes in cashflow",null,null,{"$f":"SUM(G107,G111,G119)","v":144845.50455983428},2845.7404219507616,3012.2328881666654,5998.5273402214607,646.1278881666658,610.42530597488553,436.71938816666716,56.049799125571326,250.2689772077631,436.71938816666716,769.6808607694079,-72237.809632252931,193997.16787534184,4375.4893084007626,4541.9817746166664,8193.3535554385835,1648.921774616666,51939.560144479678,1418.6427746166646,1037.9731855755688,1232.1923636577606,1418.6427746166646,1858.2787609180377,-61052.726255433532,-4866.2320697279465,4195.0506016657619,4361.5430678816656,8137.8546774707083,1369.4905678816676,1703.635903498106,1104.7400678816675,724.07047884057181,{"$f":"SUM(AM107,AM111,AM119)","v":918.28965692276336},1104.7400678816675,1525.8570541830372,-999.548611140905,-6221.9139945705283,5547.8882097371579,5714.3806759530617,10056.83249102156,2273.763175953065,2657.9267238982711,1969.3821759530656,1588.7125869119689,1782.9317649941615,1969.3821759530656,2453.7089910215586,-4273.6027159099222,-11898.49719441577,3391.169225015753,3557.6616912316567,10366.871896711114,880.40669123165935,1341.5213350672809,515.05569123166242,134.38610219056568,328.60528027275836,515.05569123166242,1415.7830884919367,-282.72784688830222]
["",null,null,"Closing cash balance",null,null,{"$f":"SUM(G121:G122)","v":144845.50455983428},{"$f":"SUM(H121:H122)","v":147691.24498178504},150703.47786995172,156702.00521017317,157348.13309833984,157958.55840431471,158395.27779248139,158451.32759160697,158701.59656881474,159138.31595698142,159907.99681775083,87670.187185497896,281667.35506083973,286042.84436924051,290584.82614385721,298778.17969929578,300427.10147391242,352366.6616183921,353785.30439300876,354823.27757858433,356055.46994224208,357474.11271685874,359332.39147777681,298279.66522234329,293413.43315261533,297608.48375428107,301970.02682216273,310107.88149963343,311477.3720675151,313181.0079710132,314285.74803889485,315009.8185177354,315928.10817465815,317032.8482425398,318558.70529672282,317559.1566855819,311337.24269101134,316885.13090074848,322599.51157670154,332656.34406772308,334930.10724367615,337588.03396757442,339557.41614352749,341146.12873043946,342929.06049543363,344898.4426713867,347352.15166240826,343078.54894649831,331180.05175208254,334571.22097709827,338128.88266832993,348495.75456504105,349376.1612562727,350717.68259133998,351232.73828257166,351367.12438476225,351695.72966503503,352210.78535626672,353626.56844475865,353343.84059787035]
[]
[]
[]
[null,"Financial schedules (monthly)"]
[]
[null,null,null,"Date",null,null,{"$f":"'Assumptions '!F7","v":"2026-01-01"},{"$f":"EOMONTH(G129,1)","v":"2026-02-28"},{"$f":"EOMONTH(H129,1)","v":"2026-03-31"},"2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31"]
[null,null,null,"Month",null,null,1,{"$f":"G130+1","v":2},{"$f":"H130+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[{"$nulls":6},1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Year",null,null,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Selected business model:",null,{"$f":"'Assumptions '!$F$13","v":"Fish trading (Push/Pull)"}]
[]
[null,"Revenue build"]
[]
[null,"x","Volume schedules"]
[]
[null,null,null,"Fish"]
[null,null,null,{"$f":"'Assumptions '!D29","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"IF(G$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(G$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$43),MONTH(G$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$44),MONTH(G$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2362.5},{"$f":"IF(H$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(H$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$43),MONTH(H$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$44),MONTH(H$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2362.5},{"$f":"IF(I$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(I$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$43),MONTH(I$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$44),MONTH(I$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2362.5},{"$f":"IF(J$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(J$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$43),MONTH(J$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$44),MONTH(J$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1575},{"$f":"IF(K$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(K$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$43),MONTH(K$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$44),MONTH(K$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1575},{"$f":"IF(L$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(L$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$43),MONTH(L$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$44),MONTH(L$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1575},{"$f":"IF(M$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(M$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$43),MONTH(M$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$44),MONTH(M$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1575},{"$f":"IF(N$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(N$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$43),MONTH(N$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$44),MONTH(N$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1575},{"$f":"IF(O$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(O$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$43),MONTH(O$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$44),MONTH(O$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1575},{"$f":"IF(P$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(P$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$43),MONTH(P$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$44),MONTH(P$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1575},{"$f":"IF(Q$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(Q$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$43),MONTH(Q$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$44),MONTH(Q$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1417.5},{"$f":"IF(R$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(R$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$43),MONTH(R$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$44),MONTH(R$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1417.5},{"$f":"IF(S$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(S$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$43),MONTH(S$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$44),MONTH(S$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2599.5},{"$f":"IF(T$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(T$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$43),MONTH(T$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$44),MONTH(T$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2599.5},{"$f":"IF(U$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(U$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$43),MONTH(U$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$44),MONTH(U$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2599.5},{"$f":"IF(V$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(V$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$43),MONTH(V$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$44),MONTH(V$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1733},{"$f":"IF(W$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(W$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$43),MONTH(W$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$44),MONTH(W$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1733},{"$f":"IF(X$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(X$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$43),MONTH(X$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$44),MONTH(X$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1733},{"$f":"IF(Y$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(Y$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$43),MONTH(Y$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$44),MONTH(Y$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1733},{"$f":"IF(Z$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(Z$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$43),MONTH(Z$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$44),MONTH(Z$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1733},{"$f":"IF(AA$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$43),MONTH(AA$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$44),MONTH(AA$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1733},{"$f":"IF(AB$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$43),MONTH(AB$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$44),MONTH(AB$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1733},{"$f":"IF(AC$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$43),MONTH(AC$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$44),MONTH(AC$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1559.7},{"$f":"IF(AD$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$43),MONTH(AD$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$44),MONTH(AD$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1559.7},{"$f":"IF(AE$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$43),MONTH(AE$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$44),MONTH(AE$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2988},{"$f":"IF(AF$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$43),MONTH(AF$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$44),MONTH(AF$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2988},{"$f":"IF(AG$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$43),MONTH(AG$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$44),MONTH(AG$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2988},{"$f":"IF(AH$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$43),MONTH(AH$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$44),MONTH(AH$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1992},{"$f":"IF(AI$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$43),MONTH(AI$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$44),MONTH(AI$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1992},{"$f":"IF(AJ$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$43),MONTH(AJ$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$44),MONTH(AJ$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1992},{"$f":"IF(AK$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$43),MONTH(AK$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$44),MONTH(AK$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1992},{"$f":"IF(AL$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$43),MONTH(AL$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$44),MONTH(AL$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1992},{"$f":"IF(AM$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$43),MONTH(AM$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$44),MONTH(AM$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1992},{"$f":"IF(AN$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$43),MONTH(AN$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$44),MONTH(AN$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1992},{"$f":"IF(AO$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AO$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$43),MONTH(AO$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$44),MONTH(AO$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1792.8},{"$f":"IF(AP$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AP$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$43),MONTH(AP$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$44),MONTH(AP$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":1792.8},{"$f":"IF(AQ$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AQ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$43),MONTH(AQ$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$44),MONTH(AQ$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":3436.5},{"$f":"IF(AR$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AR$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$43),MONTH(AR$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$44),MONTH(AR$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":3436.5},{"$f":"IF(AS$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AS$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$43),MONTH(AS$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$44),MONTH(AS$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":3436.5},{"$f":"IF(AT$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AT$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$43),MONTH(AT$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$44),MONTH(AT$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2291},{"$f":"IF(AU$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AU$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$43),MONTH(AU$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$44),MONTH(AU$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2291},{"$f":"IF(AV$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AV$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$43),MONTH(AV$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$44),MONTH(AV$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2291},{"$f":"IF(AW$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AW$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$43),MONTH(AW$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$44),MONTH(AW$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2291},{"$f":"IF(AX$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AX$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$43),MONTH(AX$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$44),MONTH(AX$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2291},{"$f":"IF(AY$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AY$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$43),MONTH(AY$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$44),MONTH(AY$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2291},{"$f":"IF(AZ$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(AZ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$43),MONTH(AZ$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$44),MONTH(AZ$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2291},{"$f":"IF(BA$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$43),MONTH(BA$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$44),MONTH(BA$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2061.9},{"$f":"IF(BB$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$43),MONTH(BB$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$44),MONTH(BB$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2061.9},{"$f":"IF(BC$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$43),MONTH(BC$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$44),MONTH(BC$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":3780},{"$f":"IF(BD$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$43),MONTH(BD$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$44),MONTH(BD$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":3780},{"$f":"IF(BE$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$43),MONTH(BE$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$44),MONTH(BE$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":3780},{"$f":"IF(BF$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$43),MONTH(BF$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$44),MONTH(BF$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2520},{"$f":"IF(BG$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$43),MONTH(BG$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$44),MONTH(BG$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2520},{"$f":"IF(BH$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$43),MONTH(BH$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$44),MONTH(BH$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2520},{"$f":"IF(BI$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$43),MONTH(BI$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$44),MONTH(BI$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2520},{"$f":"IF(BJ$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$43),MONTH(BJ$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$44),MONTH(BJ$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2520},{"$f":"IF(BK$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$43),MONTH(BK$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$44),MONTH(BK$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2520},{"$f":"IF(BL$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$43),MONTH(BL$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$44),MONTH(BL$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2520},{"$f":"IF(BM$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$43),MONTH(BM$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$44),MONTH(BM$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2268},{"$f":"IF(BN$129>='Assumptions '!$F29,ROUND('Assumptions '!$G29*(1+(INDEX('Assumptions '!$R29:$V29,,MATCH(BN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$43),MONTH(BN$129)<=MONTH('Assumptions '!$I$43)),'Assumptions '!$G$46,IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$44),MONTH(BN$129)<=MONTH('Assumptions '!$I$44)),'Assumptions '!$G$47,1))","v":2268}]
[null,null,null,{"$f":"'Assumptions '!D30","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"IF(G$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(G$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$53),MONTH(G$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$54),MONTH(G$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1339.5},{"$f":"IF(H$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(H$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$53),MONTH(H$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$54),MONTH(H$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1339.5},{"$f":"IF(I$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(I$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$53),MONTH(I$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$54),MONTH(I$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1339.5},{"$f":"IF(J$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(J$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$53),MONTH(J$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$54),MONTH(J$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":893},{"$f":"IF(K$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(K$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$53),MONTH(K$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$54),MONTH(K$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":893},{"$f":"IF(L$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(L$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$53),MONTH(L$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$54),MONTH(L$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":803.7},{"$f":"IF(M$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(M$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$53),MONTH(M$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$54),MONTH(M$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":803.7},{"$f":"IF(N$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(N$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$53),MONTH(N$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$54),MONTH(N$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":803.7},{"$f":"IF(O$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(O$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$53),MONTH(O$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$54),MONTH(O$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":803.7},{"$f":"IF(P$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(P$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$53),MONTH(P$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$54),MONTH(P$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":803.7},{"$f":"IF(Q$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(Q$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$53),MONTH(Q$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$54),MONTH(Q$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":803.7},{"$f":"IF(R$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(R$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$53),MONTH(R$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$54),MONTH(R$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":803.7},{"$f":"IF(S$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(S$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$53),MONTH(S$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$54),MONTH(S$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1473},{"$f":"IF(T$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(T$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$53),MONTH(T$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$54),MONTH(T$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1473},{"$f":"IF(U$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(U$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$53),MONTH(U$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$54),MONTH(U$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1473},{"$f":"IF(V$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(V$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$53),MONTH(V$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$54),MONTH(V$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":982},{"$f":"IF(W$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(W$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$53),MONTH(W$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$54),MONTH(W$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":982},{"$f":"IF(X$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(X$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$53),MONTH(X$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$54),MONTH(X$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":883.80000000000007},{"$f":"IF(Y$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(Y$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$53),MONTH(Y$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$54),MONTH(Y$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":883.80000000000007},{"$f":"IF(Z$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(Z$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$53),MONTH(Z$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$54),MONTH(Z$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":883.80000000000007},{"$f":"IF(AA$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$53),MONTH(AA$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$54),MONTH(AA$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":883.80000000000007},{"$f":"IF(AB$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$53),MONTH(AB$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$54),MONTH(AB$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":883.80000000000007},{"$f":"IF(AC$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$53),MONTH(AC$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$54),MONTH(AC$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":883.80000000000007},{"$f":"IF(AD$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$53),MONTH(AD$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$54),MONTH(AD$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":883.80000000000007},{"$f":"IF(AE$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$53),MONTH(AE$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$54),MONTH(AE$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1693.5},{"$f":"IF(AF$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$53),MONTH(AF$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$54),MONTH(AF$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1693.5},{"$f":"IF(AG$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$53),MONTH(AG$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$54),MONTH(AG$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1693.5},{"$f":"IF(AH$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$53),MONTH(AH$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$54),MONTH(AH$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1129},{"$f":"IF(AI$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$53),MONTH(AI$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$54),MONTH(AI$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1129},{"$f":"IF(AJ$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$53),MONTH(AJ$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$54),MONTH(AJ$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1016.1},{"$f":"IF(AK$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$53),MONTH(AK$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$54),MONTH(AK$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1016.1},{"$f":"IF(AL$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$53),MONTH(AL$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$54),MONTH(AL$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1016.1},{"$f":"IF(AM$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$53),MONTH(AM$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$54),MONTH(AM$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1016.1},{"$f":"IF(AN$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$53),MONTH(AN$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$54),MONTH(AN$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1016.1},{"$f":"IF(AO$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AO$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$53),MONTH(AO$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$54),MONTH(AO$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1016.1},{"$f":"IF(AP$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AP$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$53),MONTH(AP$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$54),MONTH(AP$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1016.1},{"$f":"IF(AQ$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AQ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$53),MONTH(AQ$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$54),MONTH(AQ$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1947},{"$f":"IF(AR$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AR$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$53),MONTH(AR$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$54),MONTH(AR$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1947},{"$f":"IF(AS$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AS$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$53),MONTH(AS$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$54),MONTH(AS$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1947},{"$f":"IF(AT$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AT$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$53),MONTH(AT$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$54),MONTH(AT$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1298},{"$f":"IF(AU$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AU$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$53),MONTH(AU$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$54),MONTH(AU$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1298},{"$f":"IF(AV$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AV$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$53),MONTH(AV$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$54),MONTH(AV$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1168.2},{"$f":"IF(AW$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AW$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$53),MONTH(AW$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$54),MONTH(AW$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1168.2},{"$f":"IF(AX$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AX$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$53),MONTH(AX$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$54),MONTH(AX$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1168.2},{"$f":"IF(AY$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AY$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$53),MONTH(AY$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$54),MONTH(AY$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1168.2},{"$f":"IF(AZ$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(AZ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$53),MONTH(AZ$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$54),MONTH(AZ$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1168.2},{"$f":"IF(BA$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$53),MONTH(BA$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$54),MONTH(BA$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1168.2},{"$f":"IF(BB$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$53),MONTH(BB$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$54),MONTH(BB$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1168.2},{"$f":"IF(BC$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$53),MONTH(BC$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$54),MONTH(BC$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":2337},{"$f":"IF(BD$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$53),MONTH(BD$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$54),MONTH(BD$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":2337},{"$f":"IF(BE$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$53),MONTH(BE$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$54),MONTH(BE$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":2337},{"$f":"IF(BF$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$53),MONTH(BF$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$54),MONTH(BF$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1558},{"$f":"IF(BG$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$53),MONTH(BG$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$54),MONTH(BG$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1558},{"$f":"IF(BH$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$53),MONTH(BH$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$54),MONTH(BH$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1402.2},{"$f":"IF(BI$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$53),MONTH(BI$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$54),MONTH(BI$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1402.2},{"$f":"IF(BJ$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$53),MONTH(BJ$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$54),MONTH(BJ$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1402.2},{"$f":"IF(BK$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$53),MONTH(BK$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$54),MONTH(BK$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1402.2},{"$f":"IF(BL$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$53),MONTH(BL$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$54),MONTH(BL$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1402.2},{"$f":"IF(BM$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$53),MONTH(BM$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$54),MONTH(BM$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1402.2},{"$f":"IF(BN$129>='Assumptions '!$F30,ROUND('Assumptions '!$G30*(1+(INDEX('Assumptions '!$R30:$V30,,MATCH(BN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$53),MONTH(BN$129)<=MONTH('Assumptions '!$I$53)),'Assumptions '!$G$56,IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$54),MONTH(BN$129)<=MONTH('Assumptions '!$I$54)),'Assumptions '!$G$57,1))","v":1402.2}]
[null,null,null,{"$f":"'Assumptions '!D31","v":"Product #3: Add'l product, e.g., marlin from Lamu"},null,null,{"$f":"IF(G$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(G$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$63),MONTH(G$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$64),MONTH(G$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(H$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(H$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$63),MONTH(H$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$64),MONTH(H$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(I$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(I$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$63),MONTH(I$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$64),MONTH(I$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(J$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(J$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$63),MONTH(J$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$64),MONTH(J$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(K$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(K$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$63),MONTH(K$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$64),MONTH(K$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(L$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(L$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$63),MONTH(L$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$64),MONTH(L$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(M$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(M$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$63),MONTH(M$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$64),MONTH(M$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(N$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(N$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$63),MONTH(N$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$64),MONTH(N$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(O$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(O$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$63),MONTH(O$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$64),MONTH(O$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(P$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(P$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$63),MONTH(P$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$64),MONTH(P$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(Q$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(Q$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$63),MONTH(Q$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$64),MONTH(Q$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(R$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(R$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$63),MONTH(R$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$64),MONTH(R$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":578},{"$f":"IF(S$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(S$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$63),MONTH(S$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$64),MONTH(S$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(T$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(T$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$63),MONTH(T$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$64),MONTH(T$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(U$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(U$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$63),MONTH(U$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$64),MONTH(U$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(V$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(V$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$63),MONTH(V$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$64),MONTH(V$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(W$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(W$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$63),MONTH(W$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$64),MONTH(W$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(X$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(X$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$63),MONTH(X$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$64),MONTH(X$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(Y$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(Y$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$63),MONTH(Y$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$64),MONTH(Y$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(Z$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(Z$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$63),MONTH(Z$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$64),MONTH(Z$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(AA$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$63),MONTH(AA$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$64),MONTH(AA$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(AB$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$63),MONTH(AB$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$64),MONTH(AB$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(AC$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$63),MONTH(AC$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$64),MONTH(AC$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(AD$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$63),MONTH(AD$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$64),MONTH(AD$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":635},{"$f":"IF(AE$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$63),MONTH(AE$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$64),MONTH(AE$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AF$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$63),MONTH(AF$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$64),MONTH(AF$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AG$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$63),MONTH(AG$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$64),MONTH(AG$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AH$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$63),MONTH(AH$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$64),MONTH(AH$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AI$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$63),MONTH(AI$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$64),MONTH(AI$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AJ$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$63),MONTH(AJ$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$64),MONTH(AJ$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AK$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$63),MONTH(AK$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$64),MONTH(AK$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AL$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$63),MONTH(AL$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$64),MONTH(AL$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AM$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$63),MONTH(AM$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$64),MONTH(AM$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AN$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$63),MONTH(AN$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$64),MONTH(AN$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AO$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AO$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$63),MONTH(AO$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$64),MONTH(AO$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AP$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AP$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$63),MONTH(AP$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$64),MONTH(AP$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":731},{"$f":"IF(AQ$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AQ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$63),MONTH(AQ$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$64),MONTH(AQ$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AR$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AR$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$63),MONTH(AR$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$64),MONTH(AR$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AS$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AS$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$63),MONTH(AS$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$64),MONTH(AS$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AT$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AT$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$63),MONTH(AT$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$64),MONTH(AT$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AU$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AU$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$63),MONTH(AU$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$64),MONTH(AU$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AV$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AV$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$63),MONTH(AV$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$64),MONTH(AV$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AW$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AW$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$63),MONTH(AW$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$64),MONTH(AW$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AX$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AX$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$63),MONTH(AX$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$64),MONTH(AX$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AY$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AY$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$63),MONTH(AY$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$64),MONTH(AY$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(AZ$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(AZ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$63),MONTH(AZ$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$64),MONTH(AZ$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(BA$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$63),MONTH(BA$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$64),MONTH(BA$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(BB$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$63),MONTH(BB$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$64),MONTH(BB$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":840},{"$f":"IF(BC$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$63),MONTH(BC$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$64),MONTH(BC$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BD$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$63),MONTH(BD$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$64),MONTH(BD$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BE$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$63),MONTH(BE$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$64),MONTH(BE$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BF$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$63),MONTH(BF$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$64),MONTH(BF$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BG$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$63),MONTH(BG$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$64),MONTH(BG$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BH$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$63),MONTH(BH$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$64),MONTH(BH$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BI$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$63),MONTH(BI$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$64),MONTH(BI$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BJ$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$63),MONTH(BJ$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$64),MONTH(BJ$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BK$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$63),MONTH(BK$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$64),MONTH(BK$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BL$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$63),MONTH(BL$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$64),MONTH(BL$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BM$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$63),MONTH(BM$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$64),MONTH(BM$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008},{"$f":"IF(BN$129>='Assumptions '!$F31,ROUND('Assumptions '!$G31*(1+(INDEX('Assumptions '!$R31:$V31,,MATCH(BN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$63),MONTH(BN$129)<=MONTH('Assumptions '!$I$63)),'Assumptions '!$G$66,IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$64),MONTH(BN$129)<=MONTH('Assumptions '!$I$64)),'Assumptions '!$G$67,1))","v":1008}]
[null,null,null,{"$f":"'Assumptions '!D32","v":0},null,null,{"$f":"IF(G$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(G$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$73),MONTH(G$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$74),MONTH(G$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(H$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(H$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$73),MONTH(H$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$74),MONTH(H$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(I$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(I$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$73),MONTH(I$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$74),MONTH(I$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(J$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(J$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$73),MONTH(J$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$74),MONTH(J$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(K$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(K$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$73),MONTH(K$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$74),MONTH(K$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(L$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(L$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$73),MONTH(L$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$74),MONTH(L$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(M$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(M$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$73),MONTH(M$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$74),MONTH(M$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(N$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(N$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$73),MONTH(N$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$74),MONTH(N$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(O$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(O$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$73),MONTH(O$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$74),MONTH(O$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(P$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(P$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$73),MONTH(P$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$74),MONTH(P$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(Q$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(Q$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$73),MONTH(Q$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$74),MONTH(Q$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(R$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(R$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$73),MONTH(R$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$74),MONTH(R$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(S$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(S$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$73),MONTH(S$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$74),MONTH(S$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(T$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(T$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$73),MONTH(T$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$74),MONTH(T$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(U$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(U$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$73),MONTH(U$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$74),MONTH(U$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(V$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(V$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$73),MONTH(V$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$74),MONTH(V$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(W$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(W$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$73),MONTH(W$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$74),MONTH(W$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(X$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(X$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$73),MONTH(X$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$74),MONTH(X$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(Y$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(Y$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$73),MONTH(Y$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$74),MONTH(Y$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(Z$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(Z$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$73),MONTH(Z$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$74),MONTH(Z$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AA$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$73),MONTH(AA$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$74),MONTH(AA$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AB$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$73),MONTH(AB$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$74),MONTH(AB$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AC$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$73),MONTH(AC$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$74),MONTH(AC$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AD$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$73),MONTH(AD$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$74),MONTH(AD$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AE$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$73),MONTH(AE$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$74),MONTH(AE$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AF$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$73),MONTH(AF$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$74),MONTH(AF$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AG$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$73),MONTH(AG$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$74),MONTH(AG$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AH$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$73),MONTH(AH$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$74),MONTH(AH$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AI$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$73),MONTH(AI$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$74),MONTH(AI$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$73),MONTH(AJ$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$74),MONTH(AJ$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AK$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$73),MONTH(AK$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$74),MONTH(AK$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AL$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$73),MONTH(AL$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$74),MONTH(AL$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AM$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$73),MONTH(AM$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$74),MONTH(AM$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AN$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$73),MONTH(AN$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$74),MONTH(AN$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AO$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AO$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$73),MONTH(AO$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$74),MONTH(AO$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AP$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AP$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$73),MONTH(AP$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$74),MONTH(AP$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AQ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$73),MONTH(AQ$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$74),MONTH(AQ$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AR$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AR$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$73),MONTH(AR$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$74),MONTH(AR$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AS$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AS$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$73),MONTH(AS$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$74),MONTH(AS$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AT$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AT$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$73),MONTH(AT$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$74),MONTH(AT$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AU$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AU$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$73),MONTH(AU$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$74),MONTH(AU$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AV$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AV$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$73),MONTH(AV$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$74),MONTH(AV$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AW$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AW$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$73),MONTH(AW$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$74),MONTH(AW$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AX$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AX$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$73),MONTH(AX$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$74),MONTH(AX$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AY$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AY$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$73),MONTH(AY$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$74),MONTH(AY$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(AZ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$73),MONTH(AZ$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$74),MONTH(AZ$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BA$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$73),MONTH(BA$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$74),MONTH(BA$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BB$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$73),MONTH(BB$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$74),MONTH(BB$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BC$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$73),MONTH(BC$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$74),MONTH(BC$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BD$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$73),MONTH(BD$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$74),MONTH(BD$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BE$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$73),MONTH(BE$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$74),MONTH(BE$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BF$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$73),MONTH(BF$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$74),MONTH(BF$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BG$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$73),MONTH(BG$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$74),MONTH(BG$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BH$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$73),MONTH(BH$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$74),MONTH(BH$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BI$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$73),MONTH(BI$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$74),MONTH(BI$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$73),MONTH(BJ$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$74),MONTH(BJ$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BK$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$73),MONTH(BK$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$74),MONTH(BK$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BL$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$73),MONTH(BL$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$74),MONTH(BL$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BM$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$73),MONTH(BM$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$74),MONTH(BM$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0},{"$f":"IF(BN$129>='Assumptions '!$F32,ROUND('Assumptions '!$G32*(1+(INDEX('Assumptions '!$R32:$V32,,MATCH(BN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$73),MONTH(BN$129)<=MONTH('Assumptions '!$I$73)),'Assumptions '!$G$76,IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$74),MONTH(BN$129)<=MONTH('Assumptions '!$I$74)),'Assumptions '!$G$77,1))","v":0}]
[null,null,null,{"$f":"'Assumptions '!D33","v":0},null,null,{"$f":"IF(G$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(G$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$83),MONTH(G$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$84),MONTH(G$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(H$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(H$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$83),MONTH(H$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$84),MONTH(H$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(I$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(I$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$83),MONTH(I$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$84),MONTH(I$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(J$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(J$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$83),MONTH(J$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$84),MONTH(J$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(K$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(K$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$83),MONTH(K$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$84),MONTH(K$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(L$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(L$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$83),MONTH(L$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$84),MONTH(L$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(M$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(M$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$83),MONTH(M$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$84),MONTH(M$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(N$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(N$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$83),MONTH(N$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$84),MONTH(N$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(O$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(O$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$83),MONTH(O$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$84),MONTH(O$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(P$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(P$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$83),MONTH(P$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$84),MONTH(P$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(Q$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(Q$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$83),MONTH(Q$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$84),MONTH(Q$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(R$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(R$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$83),MONTH(R$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$84),MONTH(R$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(S$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(S$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$83),MONTH(S$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$84),MONTH(S$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(T$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(T$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$83),MONTH(T$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$84),MONTH(T$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(U$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(U$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$83),MONTH(U$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$84),MONTH(U$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(V$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(V$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$83),MONTH(V$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$84),MONTH(V$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(W$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(W$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$83),MONTH(W$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$84),MONTH(W$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(X$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(X$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$83),MONTH(X$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$84),MONTH(X$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(Y$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(Y$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$83),MONTH(Y$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$84),MONTH(Y$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(Z$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(Z$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$83),MONTH(Z$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$84),MONTH(Z$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AA$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$83),MONTH(AA$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$84),MONTH(AA$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AB$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$83),MONTH(AB$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$84),MONTH(AB$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AC$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$83),MONTH(AC$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$84),MONTH(AC$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AD$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$83),MONTH(AD$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$84),MONTH(AD$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AE$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$83),MONTH(AE$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$84),MONTH(AE$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AF$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$83),MONTH(AF$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$84),MONTH(AF$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AG$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$83),MONTH(AG$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$84),MONTH(AG$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AH$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$83),MONTH(AH$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$84),MONTH(AH$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AI$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$83),MONTH(AI$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$84),MONTH(AI$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$83),MONTH(AJ$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$84),MONTH(AJ$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AK$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$83),MONTH(AK$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$84),MONTH(AK$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AL$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$83),MONTH(AL$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$84),MONTH(AL$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AM$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$83),MONTH(AM$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$84),MONTH(AM$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AN$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$83),MONTH(AN$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$84),MONTH(AN$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AO$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AO$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$83),MONTH(AO$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$84),MONTH(AO$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AP$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AP$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$83),MONTH(AP$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$84),MONTH(AP$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AQ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$83),MONTH(AQ$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$84),MONTH(AQ$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AR$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AR$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$83),MONTH(AR$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$84),MONTH(AR$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AS$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AS$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$83),MONTH(AS$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$84),MONTH(AS$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AT$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AT$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$83),MONTH(AT$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$84),MONTH(AT$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AU$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AU$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$83),MONTH(AU$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$84),MONTH(AU$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AV$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AV$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$83),MONTH(AV$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$84),MONTH(AV$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AW$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AW$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$83),MONTH(AW$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$84),MONTH(AW$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AX$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AX$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$83),MONTH(AX$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$84),MONTH(AX$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AY$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AY$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$83),MONTH(AY$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$84),MONTH(AY$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(AZ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$83),MONTH(AZ$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$84),MONTH(AZ$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BA$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$83),MONTH(BA$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$84),MONTH(BA$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BB$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$83),MONTH(BB$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$84),MONTH(BB$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BC$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$83),MONTH(BC$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$84),MONTH(BC$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BD$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$83),MONTH(BD$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$84),MONTH(BD$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BE$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$83),MONTH(BE$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$84),MONTH(BE$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BF$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$83),MONTH(BF$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$84),MONTH(BF$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BG$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$83),MONTH(BG$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$84),MONTH(BG$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BH$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$83),MONTH(BH$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$84),MONTH(BH$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BI$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$83),MONTH(BI$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$84),MONTH(BI$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$83),MONTH(BJ$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$84),MONTH(BJ$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BK$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$83),MONTH(BK$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$84),MONTH(BK$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BL$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$83),MONTH(BL$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$84),MONTH(BL$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BM$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$83),MONTH(BM$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$84),MONTH(BM$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0},{"$f":"IF(BN$129>='Assumptions '!$F33,ROUND('Assumptions '!$G33*(1+(INDEX('Assumptions '!$R33:$V33,,MATCH(BN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$83),MONTH(BN$129)<=MONTH('Assumptions '!$I$83)),'Assumptions '!$G$86,IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$84),MONTH(BN$129)<=MONTH('Assumptions '!$I$84)),'Assumptions '!$G$87,1))","v":0}]
[null,null,null,{"$f":"'Assumptions '!D34","v":0},null,null,{"$f":"IF(G$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(G$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$93),MONTH(G$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(G$129)>=MONTH('Assumptions '!$G$94),MONTH(G$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(H$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(H$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$93),MONTH(H$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(H$129)>=MONTH('Assumptions '!$G$94),MONTH(H$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(I$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(I$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$93),MONTH(I$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(I$129)>=MONTH('Assumptions '!$G$94),MONTH(I$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(J$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(J$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$93),MONTH(J$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(J$129)>=MONTH('Assumptions '!$G$94),MONTH(J$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(K$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(K$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$93),MONTH(K$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(K$129)>=MONTH('Assumptions '!$G$94),MONTH(K$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(L$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(L$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$93),MONTH(L$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(L$129)>=MONTH('Assumptions '!$G$94),MONTH(L$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(M$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(M$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$93),MONTH(M$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(M$129)>=MONTH('Assumptions '!$G$94),MONTH(M$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(N$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(N$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$93),MONTH(N$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(N$129)>=MONTH('Assumptions '!$G$94),MONTH(N$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(O$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(O$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$93),MONTH(O$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(O$129)>=MONTH('Assumptions '!$G$94),MONTH(O$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(P$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(P$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$93),MONTH(P$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(P$129)>=MONTH('Assumptions '!$G$94),MONTH(P$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(Q$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(Q$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$93),MONTH(Q$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(Q$129)>=MONTH('Assumptions '!$G$94),MONTH(Q$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(R$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(R$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$93),MONTH(R$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(R$129)>=MONTH('Assumptions '!$G$94),MONTH(R$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(S$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(S$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$93),MONTH(S$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(S$129)>=MONTH('Assumptions '!$G$94),MONTH(S$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(T$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(T$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$93),MONTH(T$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(T$129)>=MONTH('Assumptions '!$G$94),MONTH(T$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(U$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(U$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$93),MONTH(U$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(U$129)>=MONTH('Assumptions '!$G$94),MONTH(U$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(V$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(V$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$93),MONTH(V$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(V$129)>=MONTH('Assumptions '!$G$94),MONTH(V$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(W$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(W$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$93),MONTH(W$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(W$129)>=MONTH('Assumptions '!$G$94),MONTH(W$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(X$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(X$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$93),MONTH(X$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(X$129)>=MONTH('Assumptions '!$G$94),MONTH(X$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(Y$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(Y$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$93),MONTH(Y$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(Y$129)>=MONTH('Assumptions '!$G$94),MONTH(Y$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(Z$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(Z$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$93),MONTH(Z$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(Z$129)>=MONTH('Assumptions '!$G$94),MONTH(Z$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AA$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$93),MONTH(AA$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AA$129)>=MONTH('Assumptions '!$G$94),MONTH(AA$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AB$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$93),MONTH(AB$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AB$129)>=MONTH('Assumptions '!$G$94),MONTH(AB$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AC$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$93),MONTH(AC$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AC$129)>=MONTH('Assumptions '!$G$94),MONTH(AC$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AD$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$93),MONTH(AD$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AD$129)>=MONTH('Assumptions '!$G$94),MONTH(AD$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AE$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$93),MONTH(AE$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AE$129)>=MONTH('Assumptions '!$G$94),MONTH(AE$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AF$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$93),MONTH(AF$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AF$129)>=MONTH('Assumptions '!$G$94),MONTH(AF$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AG$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$93),MONTH(AG$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AG$129)>=MONTH('Assumptions '!$G$94),MONTH(AG$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AH$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$93),MONTH(AH$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AH$129)>=MONTH('Assumptions '!$G$94),MONTH(AH$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AI$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$93),MONTH(AI$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AI$129)>=MONTH('Assumptions '!$G$94),MONTH(AI$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$93),MONTH(AJ$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AJ$129)>=MONTH('Assumptions '!$G$94),MONTH(AJ$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AK$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$93),MONTH(AK$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AK$129)>=MONTH('Assumptions '!$G$94),MONTH(AK$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AL$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$93),MONTH(AL$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AL$129)>=MONTH('Assumptions '!$G$94),MONTH(AL$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AM$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$93),MONTH(AM$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AM$129)>=MONTH('Assumptions '!$G$94),MONTH(AM$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AN$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$93),MONTH(AN$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AN$129)>=MONTH('Assumptions '!$G$94),MONTH(AN$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AO$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AO$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$93),MONTH(AO$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AO$129)>=MONTH('Assumptions '!$G$94),MONTH(AO$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AP$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AP$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$93),MONTH(AP$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AP$129)>=MONTH('Assumptions '!$G$94),MONTH(AP$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AQ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$93),MONTH(AQ$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AQ$129)>=MONTH('Assumptions '!$G$94),MONTH(AQ$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AR$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AR$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$93),MONTH(AR$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AR$129)>=MONTH('Assumptions '!$G$94),MONTH(AR$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AS$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AS$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$93),MONTH(AS$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AS$129)>=MONTH('Assumptions '!$G$94),MONTH(AS$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AT$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AT$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$93),MONTH(AT$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AT$129)>=MONTH('Assumptions '!$G$94),MONTH(AT$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AU$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AU$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$93),MONTH(AU$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AU$129)>=MONTH('Assumptions '!$G$94),MONTH(AU$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AV$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AV$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$93),MONTH(AV$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AV$129)>=MONTH('Assumptions '!$G$94),MONTH(AV$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AW$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AW$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$93),MONTH(AW$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AW$129)>=MONTH('Assumptions '!$G$94),MONTH(AW$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AX$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AX$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$93),MONTH(AX$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AX$129)>=MONTH('Assumptions '!$G$94),MONTH(AX$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AY$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AY$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$93),MONTH(AY$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AY$129)>=MONTH('Assumptions '!$G$94),MONTH(AY$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(AZ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$93),MONTH(AZ$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(AZ$129)>=MONTH('Assumptions '!$G$94),MONTH(AZ$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BA$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BA$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$93),MONTH(BA$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BA$129)>=MONTH('Assumptions '!$G$94),MONTH(BA$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BB$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BB$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$93),MONTH(BB$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BB$129)>=MONTH('Assumptions '!$G$94),MONTH(BB$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BC$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BC$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$93),MONTH(BC$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BC$129)>=MONTH('Assumptions '!$G$94),MONTH(BC$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BD$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BD$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$93),MONTH(BD$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BD$129)>=MONTH('Assumptions '!$G$94),MONTH(BD$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BE$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BE$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$93),MONTH(BE$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BE$129)>=MONTH('Assumptions '!$G$94),MONTH(BE$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BF$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BF$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$93),MONTH(BF$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BF$129)>=MONTH('Assumptions '!$G$94),MONTH(BF$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BG$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BG$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$93),MONTH(BG$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BG$129)>=MONTH('Assumptions '!$G$94),MONTH(BG$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BH$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BH$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$93),MONTH(BH$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BH$129)>=MONTH('Assumptions '!$G$94),MONTH(BH$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BI$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BI$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$93),MONTH(BI$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BI$129)>=MONTH('Assumptions '!$G$94),MONTH(BI$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BJ$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$93),MONTH(BJ$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BJ$129)>=MONTH('Assumptions '!$G$94),MONTH(BJ$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BK$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BK$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$93),MONTH(BK$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BK$129)>=MONTH('Assumptions '!$G$94),MONTH(BK$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BL$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BL$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$93),MONTH(BL$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BL$129)>=MONTH('Assumptions '!$G$94),MONTH(BL$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BM$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BM$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$93),MONTH(BM$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BM$129)>=MONTH('Assumptions '!$G$94),MONTH(BM$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0},{"$f":"IF(BN$129>='Assumptions '!$F34,ROUND('Assumptions '!$G34*(1+(INDEX('Assumptions '!$R34:$V34,,MATCH(BN$132,'Assumptions '!$R$28:$V$28,0)))),0),0)*IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$93),MONTH(BN$129)<=MONTH('Assumptions '!$I$93)),'Assumptions '!$G$96,IF(AND(MONTH(BN$129)>=MONTH('Assumptions '!$G$94),MONTH(BN$129)<=MONTH('Assumptions '!$I$94)),'Assumptions '!$G$97,1))","v":0}]
[]
[null,null,null,"Other revenue streams"]
[null,null,null,{"$f":"'Assumptions '!D172","v":"Side product #1: Ice sales (one unit is one 5kg bucket)"},null,null,{"$f":"IF(G$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(G$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(H$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(H$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(I$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(I$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(J$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(J$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(K$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(K$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(L$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(L$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(M$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(M$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(N$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(N$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(O$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(O$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(P$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(P$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(Q$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(Q$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(R$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(R$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":200},{"$f":"IF(S$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(S$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(T$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(T$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(U$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(U$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(V$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(V$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(W$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(W$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(X$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(X$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(Y$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(Y$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(Z$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(Z$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AA$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AB$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AC$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AD$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AE$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AF$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AG$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AH$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AI$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AJ$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AK$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AL$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AM$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AN$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AO$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AO$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AP$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AP$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AQ$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AQ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AR$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AR$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AS$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AS$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AT$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AT$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AU$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AU$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AV$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AV$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AW$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AW$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AX$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AX$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AY$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AY$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(AZ$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(AZ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(BA$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(BB$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":220},{"$f":"IF(BC$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BD$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BE$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BF$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BG$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BH$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BI$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BJ$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BK$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BL$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BM$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242},{"$f":"IF(BN$129>='Assumptions '!$F172,ROUND('Assumptions '!$G172*(1+(INDEX('Assumptions '!$R172:$V172,,MATCH(BN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":242}]
[null,null,null,{"$f":"'Assumptions '!D173","v":"Side product #2: Phone charging (one unit is one phone charge)"},null,null,{"$f":"IF(G$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(G$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(H$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(H$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(I$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(I$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(J$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(J$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(K$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(K$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(L$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(L$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(M$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(M$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(N$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(N$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(O$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(O$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(P$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(P$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(Q$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(Q$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(R$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(R$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":50},{"$f":"IF(S$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(S$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(T$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(T$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(U$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(U$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(V$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(V$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(W$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(W$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(X$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(X$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(Y$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(Y$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(Z$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(Z$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(AA$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(AB$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(AC$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(AD$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":55},{"$f":"IF(AE$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AF$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AG$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AH$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AI$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AJ$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AK$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AL$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AM$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AN$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AO$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AO$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AP$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AP$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":63},{"$f":"IF(AQ$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AQ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AR$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AR$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AS$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AS$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AT$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AT$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AU$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AU$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AV$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AV$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AW$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AW$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AX$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AX$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AY$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AY$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(AZ$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(AZ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(BA$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(BB$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":73},{"$f":"IF(BC$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BD$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BE$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BF$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BG$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BH$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BI$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BJ$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BK$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BL$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BM$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87},{"$f":"IF(BN$129>='Assumptions '!$F173,ROUND('Assumptions '!$G173*(1+(INDEX('Assumptions '!$R173:$V173,,MATCH(BN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":87}]
[null,null,null,{"$f":"'Assumptions '!D174","v":"Side product #3: (…)"},null,null,{"$f":"IF(G$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(G$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(H$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(H$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(I$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(I$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(J$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(J$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(K$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(K$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(L$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(L$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(M$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(M$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(N$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(N$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(O$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(O$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(P$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(P$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(Q$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(Q$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(R$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(R$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(S$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(S$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(T$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(T$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(U$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(U$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(V$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(V$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(W$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(W$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(X$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(X$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(Y$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(Y$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(Z$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(Z$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AA$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AB$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AC$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AD$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AE$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AF$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AG$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AH$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AI$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AJ$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AK$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AL$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AM$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AN$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AO$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AO$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AP$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AP$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AQ$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AQ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AR$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AR$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AS$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AS$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AT$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AT$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AU$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AU$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AV$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AV$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AW$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AW$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AX$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AX$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AY$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AY$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(AZ$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(AZ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BA$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BB$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BC$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BD$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BE$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BF$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BG$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BH$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BI$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BJ$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BK$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BL$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BM$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33},{"$f":"IF(BN$129>='Assumptions '!$F174,ROUND('Assumptions '!$G174*(1+(INDEX('Assumptions '!$R174:$V174,,MATCH(BN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":33}]
[null,null,null,{"$f":"'Assumptions '!D175","v":"Side product #4: (…)"},null,null,{"$f":"IF(G$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(G$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(H$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(H$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(I$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(I$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(J$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(J$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(K$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(K$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(L$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(L$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(M$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(M$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(N$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(N$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(O$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(O$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(P$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(P$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(Q$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(Q$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(R$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(R$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(S$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(S$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(T$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(T$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(U$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(U$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(V$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(V$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(W$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(W$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(X$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(X$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(Y$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(Y$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(Z$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(Z$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AA$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AB$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AC$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AD$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AE$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AF$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AG$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AH$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AI$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AJ$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AK$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AL$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AM$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AN$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AO$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AO$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AP$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AP$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AQ$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AQ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AR$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AR$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AS$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AS$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AT$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AT$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AU$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AU$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AV$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AV$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AW$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AW$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AX$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AX$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AY$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AY$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(AZ$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(AZ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BA$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BA$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BB$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BB$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BC$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BC$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BD$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BD$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BE$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BE$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BF$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BF$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BG$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BG$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BH$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BH$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BI$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BI$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BJ$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BJ$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BK$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BK$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BL$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BL$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BM$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BM$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22},{"$f":"IF(BN$129>='Assumptions '!$F175,ROUND('Assumptions '!$G175*(1+(INDEX('Assumptions '!$R175:$V175,,MATCH(BN$132,'Assumptions '!$R$171:$V$171,0)))),0),0)","v":22}]
[]
[]
[null,"x","Price schedules"]
[]
[null,null,null,{"$f":"'Assumptions '!J371","v":"Fish trading (Push/Pull)"}]
[null,null,null,{"$f":"D141","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(G$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(H$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(I$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(J$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(K$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(L$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(M$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(N$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(O$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(P$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(Q$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(R$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(S$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(T$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(U$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(V$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(W$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(X$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(Y$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(Z$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AO$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AP$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AQ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AR$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AS$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AT$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AU$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AV$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AW$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AX$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AY$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(AZ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F109:$J109,,MATCH(BN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5}]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(G$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(H$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(I$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(J$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(K$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(L$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(M$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(N$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(O$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(P$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(Q$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(R$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(S$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(T$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(U$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(V$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(W$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(X$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(Y$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(Z$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AO$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AP$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AQ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AR$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AS$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AT$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AU$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AV$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AW$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AX$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AY$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(AZ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7},{"$f":"IFERROR(INDEX('Assumptions '!$F110:$J110,,MATCH(BN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":7}]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(G$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(H$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(I$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(J$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(K$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(L$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(M$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(N$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(O$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(P$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(Q$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(R$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(S$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(T$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(U$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(V$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(W$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(X$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(Y$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(Z$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AO$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AP$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AQ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AR$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AS$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AT$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AU$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AV$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AW$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AX$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AY$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(AZ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5},{"$f":"IFERROR(INDEX('Assumptions '!$F111:$J111,,MATCH(BN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5.5}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(G$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(H$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(I$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(J$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(K$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(L$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(M$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(N$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(O$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(P$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(Q$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(R$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(S$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(T$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(U$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(V$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(W$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(X$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(Y$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(Z$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AO$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AP$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AQ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AR$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AS$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AT$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AU$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AV$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AW$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AX$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AY$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(AZ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F112:$J112,,MATCH(BN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":4}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(G$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(H$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(I$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(J$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(K$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(L$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(M$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(N$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(O$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(P$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(Q$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(R$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(S$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(T$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(U$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(V$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(W$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(X$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(Y$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(Z$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AO$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AP$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AQ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AR$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AS$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AT$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AU$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AV$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AW$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AX$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AY$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(AZ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5},{"$f":"IFERROR(INDEX('Assumptions '!$F113:$J113,,MATCH(BN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":5}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(G$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(H$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(I$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(J$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(K$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(L$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(M$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(N$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(O$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(P$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(Q$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(R$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(S$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(T$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(U$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(V$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(W$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(X$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(Y$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(Z$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AO$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AP$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AQ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AR$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AS$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AT$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AU$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AV$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AW$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AX$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AY$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(AZ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BA$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BB$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BC$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BD$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BE$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BF$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BG$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BH$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BI$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BJ$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BK$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BL$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BM$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6},{"$f":"IFERROR(INDEX('Assumptions '!$F114:$J114,,MATCH(BN$132,'Assumptions '!$F$108:$J$108,0)),0)","v":6}]
[]
[null,null,null,{"$f":"'Assumptions '!J372","v":"Cooling-as-a-service / Mobile cold chain services"}]
[null,null,null,{"$f":"D158","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(G$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(H$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(I$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(J$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(K$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(L$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(M$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(N$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(O$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(P$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(Q$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(R$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(S$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(T$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(U$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(V$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(W$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(X$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(Y$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(Z$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AO$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AP$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AQ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AR$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AS$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AT$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AU$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AV$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AW$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AX$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AY$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(AZ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F133:$J133,,MATCH(BN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L133","v":0.24}]
[null,null,null,{"$f":"D159","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(G$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(H$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(I$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(J$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(K$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(L$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(M$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(N$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(O$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(P$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(Q$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(R$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(S$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(T$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(U$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(V$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(W$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(X$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(Y$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(Z$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AO$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AP$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AQ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AR$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AS$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AT$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AU$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AV$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AW$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AX$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AY$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(AZ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24},{"$f":"IFERROR(INDEX('Assumptions '!$F134:$J134,,MATCH(BN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L134","v":0.24}]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(G$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(H$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(I$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(J$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(K$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(L$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(M$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(N$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(O$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(P$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(Q$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(R$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(S$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(T$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(U$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(V$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(W$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(X$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(Y$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(Z$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AO$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AP$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AQ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AR$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AS$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AT$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AU$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AV$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AW$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AX$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AY$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(AZ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F135:$J135,,MATCH(BN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L135","v":0.28000000000000003}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(G$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(H$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(I$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(J$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(K$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(L$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(M$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(N$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(O$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(P$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(Q$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(R$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(S$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(T$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(U$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(V$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(W$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(X$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(Y$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(Z$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AO$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AP$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AQ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AR$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AS$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AT$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AU$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AV$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AW$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AX$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AY$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(AZ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F136:$J136,,MATCH(BN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L136","v":0}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(G$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(H$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(I$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(J$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(K$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(L$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(M$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(N$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(O$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(P$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(Q$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(R$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(S$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(T$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(U$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(V$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(W$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(X$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(Y$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(Z$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AO$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AP$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AQ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AR$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AS$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AT$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AU$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AV$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AW$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AX$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AY$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(AZ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F137:$J137,,MATCH(BN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L137","v":0}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(G$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(H$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(I$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(J$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(K$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(L$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(M$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(N$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(O$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(P$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(Q$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(R$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(S$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(T$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(U$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(V$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(W$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(X$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(Y$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(Z$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AO$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AP$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AQ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AR$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AS$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AT$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AU$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AV$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AW$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AX$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AY$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(AZ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BA$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BB$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BC$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BD$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BE$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BF$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BG$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BH$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BI$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BJ$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BK$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BL$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BM$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F138:$J138,,MATCH(BN$132,'Assumptions '!$F$132:$J$132,0)),0)*'Assumptions '!$L138","v":0}]
[]
[null,null,null,{"$f":"'Assumptions '!J373","v":"Third-party logistics provider (cold storage & transportation)"}]
[null,null,null,{"$f":"D166","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(G$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(H$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(I$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(J$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(K$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(L$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(M$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(N$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(O$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(P$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(Q$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(R$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(S$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(T$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(U$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(V$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(W$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(X$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(Y$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(Z$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AO$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AP$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AQ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AR$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AS$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AT$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AU$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AV$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AW$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AX$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AY$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(AZ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6},{"$f":"IFERROR(INDEX('Assumptions '!$F155:$J155,,MATCH(BN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.6}]
[null,null,null,{"$f":"D167","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(G$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(H$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(I$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(J$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(K$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(L$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(M$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(N$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(O$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(P$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(Q$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(R$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(S$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(T$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(U$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(V$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(W$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(X$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(Y$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(Z$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AO$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AP$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AQ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AR$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AS$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AT$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AU$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AV$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AW$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AX$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AY$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(AZ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63},{"$f":"IFERROR(INDEX('Assumptions '!$F156:$J156,,MATCH(BN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.63}]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(G$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(H$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(I$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(J$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(K$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(L$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(M$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(N$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(O$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(P$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(Q$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(R$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(S$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(T$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(U$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(V$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(W$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(X$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(Y$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(Z$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AO$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AP$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AQ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AR$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AS$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AT$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AU$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AV$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AW$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AX$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AY$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(AZ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994},{"$f":"IFERROR(INDEX('Assumptions '!$F157:$J157,,MATCH(BN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.49499999999999994}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(G$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(H$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(I$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(J$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(K$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(L$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(M$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(N$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(O$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(P$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(Q$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(R$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(S$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(T$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(U$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(V$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(W$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(X$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(Y$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(Z$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AO$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AP$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AQ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AR$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AS$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AT$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AU$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AV$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AW$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AX$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AY$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(AZ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F158:$J158,,MATCH(BN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.36}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(G$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(H$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(I$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(J$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(K$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(L$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(M$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(N$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(O$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(P$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(Q$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(R$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(S$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(T$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(U$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(V$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(W$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(X$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(Y$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(Z$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AO$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AP$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AQ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AR$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AS$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AT$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AU$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AV$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AW$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AX$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AY$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(AZ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F159:$J159,,MATCH(BN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.44999999999999996}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(G$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(H$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(I$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(J$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(K$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(L$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(M$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(N$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(O$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(P$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(Q$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(R$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(S$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(T$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(U$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(V$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(W$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(X$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(Y$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(Z$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AO$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AP$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AQ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AR$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AS$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AT$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AU$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AV$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AW$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AX$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AY$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(AZ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BA$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BB$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BC$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BD$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BE$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BF$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BG$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BH$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BI$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BJ$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BK$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BL$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BM$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992},{"$f":"IFERROR(INDEX('Assumptions '!$F160:$J160,,MATCH(BN$132,'Assumptions '!$F$154:$J$154,0)),0)","v":0.53999999999999992}]
[]
[null,null,null,"Other revenue streams"]
[null,null,null,{"$f":"'Assumptions '!D180","v":"Side product #1: Ice sales (one unit is one 5kg bucket)"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(G$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(H$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(I$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(J$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(K$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(L$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(M$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(N$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(O$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(P$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(Q$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(R$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(S$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(T$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(U$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(V$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(W$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(X$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(Y$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(Z$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.1000000000000001},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AO$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AP$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AQ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AR$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AS$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AT$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AU$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AV$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AW$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AX$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AY$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(AZ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.2},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3},{"$f":"IFERROR(INDEX('Assumptions '!$F180:$J180,,MATCH(BN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":1.3}]
[null,null,null,{"$f":"'Assumptions '!D181","v":"Side product #2: Phone charging (one unit is one phone charge)"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(G$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(H$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(I$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(J$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(K$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(L$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(M$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(N$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(O$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(P$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(Q$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(R$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(S$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(T$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(U$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(V$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(W$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(X$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(Y$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(Z$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AO$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AP$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AQ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AR$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AS$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AT$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AU$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AV$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AW$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AX$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AY$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(AZ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2},{"$f":"IFERROR(INDEX('Assumptions '!$F181:$J181,,MATCH(BN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0.2}]
[null,null,null,{"$f":"'Assumptions '!D182","v":"Side product #3: (…)"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(G$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(H$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(I$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(J$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(K$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(L$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(M$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(N$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(O$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(P$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(Q$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(R$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(S$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(T$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(U$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(V$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(W$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(X$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(Y$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(Z$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AO$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AP$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AQ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AR$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AS$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AT$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AU$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AV$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AW$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AX$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AY$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(AZ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F182:$J182,,MATCH(BN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D183","v":"Side product #4: (…)"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(G$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(H$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(I$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(J$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(K$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(L$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(M$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(N$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(O$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(P$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(Q$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(R$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(S$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(T$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(U$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(V$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(W$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(X$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(Y$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(Z$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AO$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AP$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AQ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AR$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AS$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AT$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AU$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AV$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AW$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AX$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AY$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(AZ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BA$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BB$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BC$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BD$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BE$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BF$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BG$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BH$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BI$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BJ$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BK$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BL$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BM$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F183:$J183,,MATCH(BN$132,'Assumptions '!$F$179:$J$179,0)),0)","v":0}]
[]
[]
[null,"x","Revenue schedules"]
[]
[null,null,null,{"$f":"D157","v":"Fish trading (Push/Pull)"}]
[null,null,null,"Product #1: Main product, e.g., Octopus from Lamu",null,null,{"$f":"G141*G158","v":11812.5},11812.5,11812.5,7875,7875,7875,7875,7875,7875,7875,7087.5,7087.5,15597,15597,15597,10398,10398,10398,10398,10398,10398,10398,9358.2000000000007,9358.2000000000007,14940,14940,14940,9960,9960,9960,9960,9960,{"$f":"AM141*AM158","v":9960},9960,8964,8964,17182.5,17182.5,17182.5,11455,11455,11455,11455,11455,11455,11455,10309.5,10309.5,18900,18900,18900,12600,12600,12600,12600,12600,12600,12600,11340,11340]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,null,{"$f":"G142*G159","v":9376.5},9376.5,9376.5,6251,6251,5625.9000000000005,5625.9000000000005,5625.9000000000005,5625.9000000000005,5625.9000000000005,5625.9000000000005,5625.9000000000005,10311,10311,10311,6874,6874,6186.6,6186.6,6186.6,6186.6,6186.6,6186.6,6186.6,11854.5,11854.5,11854.5,7903,7903,7112.7,7112.7,7112.7,{"$f":"AM142*AM159","v":7112.7},7112.7,7112.7,7112.7,13629,13629,13629,9086,9086,8177.4000000000005,8177.4000000000005,8177.4000000000005,8177.4000000000005,8177.4000000000005,8177.4000000000005,8177.4000000000005,16359,16359,16359,10906,10906,9815.4,9815.4,9815.4,9815.4,9815.4,9815.4,9815.4]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"G143*G160","v":3179},3179,3179,3179,3179,3179,3179,3179,3179,3179,3179,3179,3492.5,3492.5,3492.5,3492.5,3492.5,3492.5,3492.5,3492.5,3492.5,3492.5,3492.5,3492.5,4020.5,4020.5,4020.5,4020.5,4020.5,4020.5,4020.5,4020.5,{"$f":"AM143*AM160","v":4020.5},4020.5,4020.5,4020.5,4620,4620,4620,4620,4620,4620,4620,4620,4620,4620,4620,4620,5544,5544,5544,5544,5544,5544,5544,5544,5544,5544,5544,5544]
[null,null,null,0,null,null,{"$f":"G144*G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM144*AM161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G145*G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM145*AM162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G146*G163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM146*AM163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G191:G196)","v":24368},{"$f":"SUM(H191:H196)","v":24368},24368,17305,17305,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,15892.400000000001,15892.400000000001,29400.5,29400.5,29400.5,20764.5,20764.5,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,19037.300000000003,19037.300000000003,30815,30815,30815,21883.5,21883.5,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,20097.2,20097.2,35431.5,35431.5,35431.5,25161,25161,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,23106.9,23106.9,40803,40803,40803,29050,29050,27959.4,27959.4,27959.4,27959.4,27959.4,26699.4,26699.4]
[]
[null,null,null,{"$f":"D165","v":"Cooling-as-a-service / Mobile cold chain services"}]
[null,null,null,{"$f":"D191","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"G141*G166","v":567},567,567,378,378,378,378,378,378,378,340.2,340.2,623.88,623.88,623.88,415.91999999999996,415.91999999999996,415.91999999999996,415.91999999999996,415.91999999999996,415.91999999999996,415.91999999999996,374.32799999999997,374.32799999999997,717.12,717.12,717.12,478.08,478.08,478.08,478.08,478.08,{"$f":"AM141*AM166","v":478.08},478.08,430.27199999999999,430.27199999999999,824.76,824.76,824.76,549.84,549.84,549.84,549.84,549.84,549.84,549.84,494.85599999999999,494.85599999999999,907.19999999999993,907.19999999999993,907.19999999999993,604.79999999999995,604.79999999999995,604.79999999999995,604.79999999999995,604.79999999999995,604.79999999999995,604.79999999999995,544.31999999999994,544.31999999999994]
[null,null,null,{"$f":"D192","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"G142*G167","v":321.47999999999996},321.47999999999996,321.47999999999996,214.32,214.32,192.88800000000001,192.88800000000001,192.88800000000001,192.88800000000001,192.88800000000001,192.88800000000001,192.88800000000001,353.52,353.52,353.52,235.67999999999998,235.67999999999998,212.11199999999999,212.11199999999999,212.11199999999999,212.11199999999999,212.11199999999999,212.11199999999999,212.11199999999999,406.44,406.44,406.44,270.95999999999998,270.95999999999998,243.864,243.864,243.864,{"$f":"AM142*AM167","v":243.864},243.864,243.864,243.864,467.28,467.28,467.28,311.52,311.52,280.36799999999999,280.36799999999999,280.36799999999999,280.36799999999999,280.36799999999999,280.36799999999999,280.36799999999999,560.88,560.88,560.88,373.91999999999996,373.91999999999996,336.52800000000002,336.52800000000002,336.52800000000002,336.52800000000002,336.52800000000002,336.52800000000002,336.52800000000002]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"G143*G168","v":161.84},161.84,161.84,161.84,161.84,161.84,161.84,161.84,161.84,161.84,161.84,161.84,177.8,177.8,177.8,177.8,177.8,177.8,177.8,177.8,177.8,177.8,177.8,177.8,204.68,204.68,204.68,204.68,204.68,204.68,204.68,204.68,{"$f":"AM143*AM168","v":204.68},204.68,204.68,204.68,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,235.20000000000002,282.24,282.24,282.24,282.24,282.24,282.24,282.24,282.24,282.24,282.24,282.24,282.24]
[null,null,null,0,null,null,{"$f":"G144*G169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM144*AM169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G145*G170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM145*AM170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G146*G171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM146*AM171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G200:G205)","v":1050.32},{"$f":"SUM(H200:H205)","v":1050.32},1050.32,754.16,754.16,732.72800000000007,732.72800000000007,732.72800000000007,732.72800000000007,732.72800000000007,694.928,694.928,1155.2,1155.2,1155.2,829.39999999999986,829.39999999999986,805.83199999999988,805.83199999999988,805.83199999999988,805.83199999999988,805.83199999999988,764.24,764.24,1328.24,1328.24,1328.24,953.72,953.72,926.62400000000002,926.62400000000002,926.62400000000002,926.62400000000002,926.62400000000002,878.81600000000003,878.81600000000003,1527.24,1527.24,1527.24,1096.56,1096.56,1065.4080000000001,1065.4080000000001,1065.4080000000001,1065.4080000000001,1065.4080000000001,1010.424,1010.424,1750.32,1750.32,1750.32,1260.96,1260.96,1223.568,1223.568,1223.568,1223.568,1223.568,1163.088,1163.088]
[]
[null,null,null,{"$f":"D173","v":"Third-party logistics provider (cold storage & transportation)"}]
[null,null,null,{"$f":"D200","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"G141*G174","v":1063.125},1063.125,1063.125,708.74999999999989,708.74999999999989,708.74999999999989,708.74999999999989,708.74999999999989,708.74999999999989,708.74999999999989,637.87499999999989,637.87499999999989,1403.7299999999998,1403.7299999999998,1403.7299999999998,935.81999999999982,935.81999999999982,935.81999999999982,935.81999999999982,935.81999999999982,935.81999999999982,935.81999999999982,842.23799999999994,842.23799999999994,1344.6,1344.6,1344.6,896.39999999999986,896.39999999999986,896.39999999999986,896.39999999999986,896.39999999999986,{"$f":"AM141*AM174","v":896.39999999999986},896.39999999999986,806.75999999999988,806.75999999999988,1546.425,1546.425,1546.425,1030.9499999999998,1030.9499999999998,1030.9499999999998,1030.9499999999998,1030.9499999999998,1030.9499999999998,1030.9499999999998,927.8549999999999,927.8549999999999,2268,2268,2268,1512,1512,1512,1512,1512,1512,1512,1360.8,1360.8]
[null,null,null,{"$f":"D201","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"G142*G175","v":843.88499999999999},843.88499999999999,843.88499999999999,562.59,562.59,506.33100000000002,506.33100000000002,506.33100000000002,506.33100000000002,506.33100000000002,506.33100000000002,506.33100000000002,927.99,927.99,927.99,618.66,618.66,556.7940000000001,556.7940000000001,556.7940000000001,556.7940000000001,556.7940000000001,556.7940000000001,556.7940000000001,1066.905,1066.905,1066.905,711.27,711.27,640.14300000000003,640.14300000000003,640.14300000000003,{"$f":"AM142*AM175","v":640.14300000000003},640.14300000000003,640.14300000000003,640.14300000000003,1226.6099999999999,1226.6099999999999,1226.6099999999999,817.74,817.74,735.96600000000001,735.96600000000001,735.96600000000001,735.96600000000001,735.96600000000001,735.96600000000001,735.96600000000001,1472.31,1472.31,1472.31,981.54,981.54,883.38600000000008,883.38600000000008,883.38600000000008,883.38600000000008,883.38600000000008,883.38600000000008,883.38600000000008]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"G143*G176","v":286.10999999999996},286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,286.10999999999996,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,314.32499999999999,361.84499999999997,361.84499999999997,361.84499999999997,361.84499999999997,361.84499999999997,361.84499999999997,361.84499999999997,361.84499999999997,{"$f":"AM143*AM176","v":361.84499999999997},361.84499999999997,361.84499999999997,361.84499999999997,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,415.79999999999995,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992,498.95999999999992]
[null,null,null,0,null,null,{"$f":"G144*G177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM144*AM177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G145*G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM145*AM178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G146*G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM146*AM179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G209:G214)","v":2193.12},{"$f":"SUM(H209:H214)","v":2193.12},2193.12,1557.4499999999998,1557.4499999999998,1501.1909999999998,1501.1909999999998,1501.1909999999998,1501.1909999999998,1501.1909999999998,1430.3159999999998,1430.3159999999998,2646.0449999999996,2646.0449999999996,2646.0449999999996,1868.8049999999998,1868.8049999999998,1806.9390000000001,1806.9390000000001,1806.9390000000001,1806.9390000000001,1806.9390000000001,1713.3570000000002,1713.3570000000002,2773.35,2773.35,2773.35,1969.5149999999999,1969.5149999999999,1898.3879999999999,1898.3879999999999,1898.3879999999999,1898.3879999999999,1898.3879999999999,1808.7479999999998,1808.7479999999998,3188.835,3188.835,3188.835,2264.4899999999998,2264.4899999999998,2182.7159999999994,2182.7159999999994,2182.7159999999994,2182.7159999999994,2182.7159999999994,2079.6210000000001,2079.6210000000001,4239.2699999999995,4239.2699999999995,4239.2699999999995,2992.5,2992.5,2894.346,2894.346,2894.346,2894.346,2894.346,2743.1460000000002,2743.1460000000002]
[]
[null,null,null,"Overview: Revenues by business model"]
[null,null,null,{"$f":"D190","v":"Fish trading (Push/Pull)"},null,null,{"$f":"G197","v":24368},{"$f":"H197","v":24368},24368,17305,17305,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,15892.400000000001,15892.400000000001,29400.5,29400.5,29400.5,20764.5,20764.5,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,19037.300000000003,19037.300000000003,30815,30815,30815,21883.5,21883.5,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,20097.2,20097.2,35431.5,35431.5,35431.5,25161,25161,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,23106.9,23106.9,40803,40803,40803,29050,29050,27959.4,27959.4,27959.4,27959.4,27959.4,26699.4,26699.4]
[null,null,null,{"$f":"D199","v":"Cooling-as-a-service / Mobile cold chain services"},null,null,{"$f":"G206","v":1050.32},{"$f":"H206","v":1050.32},1050.32,754.16,754.16,732.72800000000007,732.72800000000007,732.72800000000007,732.72800000000007,732.72800000000007,694.928,694.928,1155.2,1155.2,1155.2,829.39999999999986,829.39999999999986,805.83199999999988,805.83199999999988,805.83199999999988,805.83199999999988,805.83199999999988,764.24,764.24,1328.24,1328.24,1328.24,953.72,953.72,926.62400000000002,926.62400000000002,926.62400000000002,926.62400000000002,926.62400000000002,878.81600000000003,878.81600000000003,1527.24,1527.24,1527.24,1096.56,1096.56,1065.4080000000001,1065.4080000000001,1065.4080000000001,1065.4080000000001,1065.4080000000001,1010.424,1010.424,1750.32,1750.32,1750.32,1260.96,1260.96,1223.568,1223.568,1223.568,1223.568,1223.568,1163.088,1163.088]
[null,null,null,{"$f":"D208","v":"Third-party logistics provider (cold storage & transportation)"},null,null,{"$f":"G215","v":2193.12},{"$f":"H215","v":2193.12},2193.12,1557.4499999999998,1557.4499999999998,1501.1909999999998,1501.1909999999998,1501.1909999999998,1501.1909999999998,1501.1909999999998,1430.3159999999998,1430.3159999999998,2646.0449999999996,2646.0449999999996,2646.0449999999996,1868.8049999999998,1868.8049999999998,1806.9390000000001,1806.9390000000001,1806.9390000000001,1806.9390000000001,1806.9390000000001,1713.3570000000002,1713.3570000000002,2773.35,2773.35,2773.35,1969.5149999999999,1969.5149999999999,1898.3879999999999,1898.3879999999999,1898.3879999999999,1898.3879999999999,1898.3879999999999,1808.7479999999998,1808.7479999999998,3188.835,3188.835,3188.835,2264.4899999999998,2264.4899999999998,2182.7159999999994,2182.7159999999994,2182.7159999999994,2182.7159999999994,2182.7159999999994,2079.6210000000001,2079.6210000000001,4239.2699999999995,4239.2699999999995,4239.2699999999995,2992.5,2992.5,2894.346,2894.346,2894.346,2894.346,2894.346,2743.1460000000002,2743.1460000000002]
[null,null,null,{"$f":"\"Selected business model: \"&F$134","v":"Selected business model: Fish trading (Push/Pull)"},null,null,{"$f":"INDEX(G218:G220,MATCH($F$134,$D218:$D220,0))","v":24368},{"$f":"INDEX(H218:H220,MATCH($F$134,$D218:$D220,0))","v":24368},24368,17305,17305,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,16679.900000000001,15892.400000000001,15892.400000000001,29400.5,29400.5,29400.5,20764.5,20764.5,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,20077.099999999999,19037.300000000003,19037.300000000003,30815,30815,30815,21883.5,21883.5,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,21093.200000000001,20097.2,20097.2,35431.5,35431.5,35431.5,25161,25161,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,24252.400000000001,23106.9,23106.9,40803,40803,40803,29050,29050,27959.4,27959.4,27959.4,27959.4,27959.4,26699.4,26699.4]
[]
[null,null,null,"Other revenue streams"]
[null,null,null,{"$f":"D182","v":"Side product #1: Ice sales (one unit is one 5kg bucket)"},null,null,{"$f":"G149*G182","v":200},200,200,200,200,200,200,200,200,200,200,200,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,242.00000000000003,264,264,264,264,264,264,264,264,{"$f":"AM149*AM182","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002,314.60000000000002]
[null,null,null,{"$f":"D183","v":"Side product #2: Phone charging (one unit is one phone charge)"},null,null,{"$f":"G150*G183","v":10},10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12.600000000000001,12.600000000000001,12.600000000000001,12.600000000000001,12.600000000000001,12.600000000000001,12.600000000000001,12.600000000000001,{"$f":"AM150*AM183","v":12.600000000000001},12.600000000000001,12.600000000000001,12.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,14.600000000000001,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002]
[null,null,null,{"$f":"D184","v":"Side product #3: (…)"},null,null,{"$f":"G151*G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM151*AM184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D185","v":"Side product #4: (…)"},null,null,{"$f":"G152*G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM152*AM185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G224:G227)","v":210},{"$f":"SUM(H224:H227)","v":210},210,210,210,210,210,210,210,210,210,210,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,253.00000000000003,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,276.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,278.60000000000002,332,332,332,332,332,332,332,332,332,332,332,332]
[]
[]
[null,"x","Direct costs per unit"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,{"$f":"D190","v":"Fish trading (Push/Pull)"}]
[null,null,null,{"$f":"D191","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(G$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(H$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(I$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(J$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(K$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(L$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(M$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(N$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(O$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(P$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(Q$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(R$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(S$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(T$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(U$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(V$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(W$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(X$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(Y$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(Z$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AO$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AP$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AQ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AR$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AS$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AT$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AU$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AV$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AW$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AX$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AY$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(AZ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4},{"$f":"IFERROR(INDEX('Assumptions '!$F119:$J119,,MATCH(BN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4}]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(G$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(H$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(I$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(J$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(K$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(L$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(M$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(N$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(O$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(P$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(Q$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(R$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(S$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(T$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(U$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(V$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(W$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(X$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(Y$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(Z$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AO$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AP$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AQ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AR$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AS$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AT$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AU$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AV$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AW$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AX$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AY$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(AZ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2},{"$f":"IFERROR(INDEX('Assumptions '!$F120:$J120,,MATCH(BN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":4.2}]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(G$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(H$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(I$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(J$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(K$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(L$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(M$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(N$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(O$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(P$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(Q$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(R$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(S$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(T$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(U$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(V$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(W$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(X$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(Y$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(Z$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AO$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AP$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AQ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AR$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AS$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AT$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AU$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AV$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AW$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AX$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AY$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(AZ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3},{"$f":"IFERROR(INDEX('Assumptions '!$F121:$J121,,MATCH(BN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.3}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(G$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(H$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(I$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(J$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(K$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(L$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(M$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(N$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(O$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(P$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(Q$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(R$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(S$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(T$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(U$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(V$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(W$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(X$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(Y$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(Z$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AO$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AP$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AQ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AR$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AS$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AT$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AU$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AV$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AW$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AX$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AY$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(AZ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4},{"$f":"IFERROR(INDEX('Assumptions '!$F122:$J122,,MATCH(BN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":2.4}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(G$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(H$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(I$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(J$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(K$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(L$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(M$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(N$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(O$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(P$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(Q$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(R$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(S$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(T$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(U$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(V$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(W$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(X$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(Y$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(Z$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AO$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AP$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AQ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AR$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AS$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AT$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AU$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AV$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AW$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AX$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AY$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(AZ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3},{"$f":"IFERROR(INDEX('Assumptions '!$F123:$J123,,MATCH(BN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(G$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(H$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(I$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(J$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(K$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(L$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(M$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(N$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(O$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(P$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(Q$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(R$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(S$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(T$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(U$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(V$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(W$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(X$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(Y$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(Z$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AO$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AP$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AQ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AR$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AS$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AT$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AU$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AV$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AW$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AX$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AY$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(AZ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BA$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BB$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BC$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BD$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BE$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BF$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BG$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BH$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BI$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BJ$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BK$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BL$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BM$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996},{"$f":"IFERROR(INDEX('Assumptions '!$F124:$J124,,MATCH(BN$132,'Assumptions '!$F$118:$J$118,0)),0)","v":3.5999999999999996}]
[]
[null,null,null,{"$f":"D199","v":"Cooling-as-a-service / Mobile cold chain services"}]
[null,null,null,{"$f":"D234","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(G$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(H$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(I$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(J$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(K$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(L$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(M$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(N$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(O$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(P$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Q$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(R$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(S$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(T$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(U$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(V$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(W$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(X$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Y$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Z$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AO$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AP$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AQ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AR$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AS$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AT$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AU$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AV$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AW$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AX$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AY$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AZ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L133","v":0.04}]
[null,null,null,{"$f":"D235","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(G$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(H$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(I$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(J$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(K$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(L$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(M$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(N$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(O$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(P$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Q$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(R$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(S$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(T$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(U$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(V$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(W$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(X$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Y$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Z$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AO$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AP$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AQ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AR$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AS$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AT$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AU$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AV$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AW$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AX$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AY$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AZ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L134","v":0.04}]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(G$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(H$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(I$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(J$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(K$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(L$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(M$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(N$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(O$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(P$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Q$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(R$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(S$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(T$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(U$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(V$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(W$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(X$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Y$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Z$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AO$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AP$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AQ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AR$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AS$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AT$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AU$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AV$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AW$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AX$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AY$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AZ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L135","v":0.04}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(G$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(H$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(I$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(J$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(K$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(L$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(M$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(N$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(O$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(P$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Q$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(R$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(S$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(T$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(U$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(V$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(W$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(X$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Y$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Z$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AO$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AP$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AQ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AR$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AS$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AT$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AU$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AV$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AW$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AX$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AY$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AZ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L136","v":0.04}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(G$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(H$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(I$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(J$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(K$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(L$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(M$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(N$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(O$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(P$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Q$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(R$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(S$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(T$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(U$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(V$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(W$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(X$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Y$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Z$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AO$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AP$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AQ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AR$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AS$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AT$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AU$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AV$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AW$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AX$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AY$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AZ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L137","v":0.04}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(G$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(H$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(I$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(J$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(K$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(L$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(M$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(N$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(O$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(P$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Q$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(R$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(S$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(T$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(U$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(V$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(W$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(X$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Y$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(Z$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AO$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AP$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AQ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AR$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AS$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AT$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AU$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AV$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AW$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AX$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AY$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(AZ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BA$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BB$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BC$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BD$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BE$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BF$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BG$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BH$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BI$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BJ$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BK$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BL$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BM$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04},{"$f":"IFERROR(INDEX('Assumptions '!$F$142:$J$142,,MATCH(BN$132,'Assumptions '!$F$141:$J$141,0)),0)*'Assumptions '!$L138","v":0.04}]
[]
[null,null,null,{"$f":"D208","v":"Third-party logistics provider (cold storage & transportation)"}]
[null,null,null,{"$f":"D242","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(G$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(H$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(I$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(J$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(K$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(L$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(M$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(N$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(O$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(P$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Q$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(R$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(S$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(T$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(U$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(V$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(W$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(X$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Y$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Z$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AO$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AP$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AQ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AR$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AS$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AT$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AU$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AV$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AW$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AX$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AY$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AZ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003}]
[null,null,null,{"$f":"D243","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(G$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(H$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(I$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(J$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(K$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(L$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(M$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(N$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(O$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(P$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Q$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(R$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(S$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(T$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(U$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(V$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(W$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(X$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Y$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Z$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AO$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AP$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AQ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AR$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AS$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AT$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AU$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AV$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AW$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AX$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AY$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AZ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003}]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(G$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(H$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(I$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(J$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(K$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(L$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(M$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(N$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(O$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(P$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Q$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(R$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(S$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(T$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(U$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(V$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(W$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(X$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Y$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Z$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AO$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AP$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AQ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AR$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AS$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AT$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AU$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AV$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AW$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AX$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AY$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AZ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(G$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(H$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(I$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(J$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(K$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(L$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(M$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(N$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(O$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(P$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Q$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(R$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(S$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(T$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(U$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(V$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(W$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(X$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Y$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Z$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AO$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AP$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AQ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AR$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AS$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AT$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AU$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AV$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AW$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AX$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AY$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AZ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(G$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(H$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(I$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(J$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(K$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(L$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(M$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(N$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(O$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(P$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Q$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(R$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(S$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(T$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(U$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(V$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(W$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(X$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Y$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Z$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AO$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AP$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AQ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AR$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AS$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AT$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AU$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AV$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AW$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AX$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AY$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AZ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003}]
[null,null,null,0,null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(G$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(H$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(I$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(J$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(K$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(L$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(M$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(N$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(O$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(P$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Q$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(R$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(S$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(T$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(U$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(V$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(W$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(X$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Y$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(Z$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25124999999999997},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AO$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AP$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AQ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AR$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AS$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AT$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AU$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AV$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AW$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AX$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AY$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(AZ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BA$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BB$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.24374999999999999},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BC$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BD$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BE$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BF$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BG$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BH$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BI$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BJ$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BK$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BL$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BM$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003},{"$f":"IFERROR(INDEX('Assumptions '!$F$164:$J$164,,MATCH(BN$132,'Assumptions '!$F$163:$J$163,0)),0)","v":0.25625000000000003}]
[]
[null,null,null,"Other revenue streams"]
[null,null,null,{"$f":"D224","v":"Side product #1: Ice sales (one unit is one 5kg bucket)"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(G$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(H$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(I$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(J$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(K$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(L$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(M$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(N$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(O$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(P$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(Q$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(R$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.3},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(S$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(T$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(U$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(V$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(W$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(X$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(Y$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(Z$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.33},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AO$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AP$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AQ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AR$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AS$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AT$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AU$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AV$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AW$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AX$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AY$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(AZ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.36},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39},{"$f":"IFERROR(INDEX('Assumptions '!$F187:$J187,,MATCH(BN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.39}]
[null,null,null,{"$f":"D225","v":"Side product #2: Phone charging (one unit is one phone charge)"},null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(G$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(H$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(I$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(J$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(K$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(L$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(M$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(N$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(O$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(P$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(Q$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(R$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(S$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(T$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(U$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(V$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(W$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(X$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(Y$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(Z$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AO$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AP$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AQ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AR$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AS$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AT$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AU$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AV$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AW$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AX$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AY$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(AZ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06},{"$f":"IFERROR(INDEX('Assumptions '!$F188:$J188,,MATCH(BN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0.06}]
[null,null,null,"Side product #3: (…)",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(G$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(H$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(I$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(J$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(K$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(L$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(M$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(N$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(O$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(P$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(Q$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(R$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(S$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(T$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(U$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(V$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(W$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(X$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(Y$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(Z$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AO$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AP$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AQ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AR$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AS$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AT$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AU$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AV$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AW$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AX$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AY$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(AZ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F189:$J189,,MATCH(BN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0}]
[null,null,null,"Side product #4: (…)",null,null,{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(G$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(H$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(I$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(J$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(K$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(L$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(M$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(N$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(O$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(P$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(Q$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(R$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(S$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(T$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(U$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(V$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(W$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(X$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(Y$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(Z$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AO$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AP$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AQ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AR$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AS$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AT$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AU$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AV$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AW$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AX$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AY$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(AZ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BA$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BB$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BC$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BD$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BE$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BF$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BG$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BH$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BI$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BJ$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BK$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BL$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BM$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0},{"$f":"IFERROR(INDEX('Assumptions '!$F190:$J190,,MATCH(BN$132,'Assumptions '!$F$186:$J$186,0)),0)","v":0}]
[]
[]
[null,"x","Total direct costs"]
[]
[null,null,null,{"$f":"D233","v":"Fish trading (Push/Pull)"}]
[null,null,null,{"$f":"D250","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"G141*G234","v":7087.5},7087.5,7087.5,4725,4725,4725,4725,4725,4725,4725,4252.5,4252.5,9358.1999999999989,9358.1999999999989,9358.1999999999989,6238.7999999999993,6238.7999999999993,6238.7999999999993,6238.7999999999993,6238.7999999999993,6238.7999999999993,6238.7999999999993,5614.9199999999992,5614.9199999999992,8964,8964,8964,5976,5976,5976,5976,5976,{"$f":"AM141*AM234","v":5976},5976,5378.4,5378.4,10309.5,10309.5,10309.5,6873,6873,6873,6873,6873,6873,6873,6185.7000000000007,6185.7000000000007,15120,15120,15120,10080,10080,10080,10080,10080,10080,10080,9072,9072]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,null,{"$f":"G142*G235","v":5625.9000000000005},5625.9000000000005,5625.9000000000005,3750.6000000000004,3750.6000000000004,3375.5400000000004,3375.5400000000004,3375.5400000000004,3375.5400000000004,3375.5400000000004,3375.5400000000004,3375.5400000000004,6186.6,6186.6,6186.6,4124.4000000000005,4124.4000000000005,3711.9600000000005,3711.9600000000005,3711.9600000000005,3711.9600000000005,3711.9600000000005,3711.9600000000005,3711.9600000000005,7112.7000000000007,7112.7000000000007,7112.7000000000007,4741.8,4741.8,4267.62,4267.62,4267.62,{"$f":"AM142*AM235","v":4267.62},4267.62,4267.62,4267.62,8177.4000000000005,8177.4000000000005,8177.4000000000005,5451.6,5451.6,4906.4400000000005,4906.4400000000005,4906.4400000000005,4906.4400000000005,4906.4400000000005,4906.4400000000005,4906.4400000000005,9815.4,9815.4,9815.4,6543.6,6543.6,5889.2400000000007,5889.2400000000007,5889.2400000000007,5889.2400000000007,5889.2400000000007,5889.2400000000007,5889.2400000000007]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"G143*G236","v":1907.3999999999999},1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,1907.3999999999999,2095.5,2095.5,2095.5,2095.5,2095.5,2095.5,2095.5,2095.5,2095.5,2095.5,2095.5,2095.5,2412.2999999999997,2412.2999999999997,2412.2999999999997,2412.2999999999997,2412.2999999999997,2412.2999999999997,2412.2999999999997,2412.2999999999997,{"$f":"AM143*AM236","v":2412.2999999999997},2412.2999999999997,2412.2999999999997,2412.2999999999997,2772,2772,2772,2772,2772,2772,2772,2772,2772,2772,2772,2772,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996,3326.3999999999996]
[null,null,null,0,null,null,{"$f":"G144*G237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM144*AM237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G145*G238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM145*AM238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G146*G239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM146*AM239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G267:G272)","v":14620.800000000001},{"$f":"SUM(H267:H272)","v":14620.800000000001},14620.800000000001,10383,10383,10007.94,10007.94,10007.94,10007.94,10007.94,9535.44,9535.44,17640.3,17640.3,17640.3,12458.7,12458.7,12046.26,12046.26,12046.26,12046.26,12046.26,11422.38,11422.38,18489,18489,18489,13130.099999999999,13130.099999999999,12655.919999999998,12655.919999999998,12655.919999999998,12655.919999999998,12655.919999999998,12058.32,12058.32,21258.9,21258.9,21258.9,15096.6,15096.6,14551.44,14551.44,14551.44,14551.44,14551.44,13864.140000000001,13864.140000000001,28261.800000000003,28261.800000000003,28261.800000000003,19950,19950,19295.64,19295.64,19295.64,19295.64,19295.64,18287.64,18287.64]
[]
[null,null,null,{"$f":"D241","v":"Cooling-as-a-service / Mobile cold chain services"}]
[null,null,null,{"$f":"D267","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"G141*G242","v":94.5},94.5,94.5,63,63,63,63,63,63,63,56.7,56.7,103.98,103.98,103.98,69.320000000000007,69.320000000000007,69.320000000000007,69.320000000000007,69.320000000000007,69.320000000000007,69.320000000000007,62.388000000000005,62.388000000000005,119.52,119.52,119.52,79.680000000000007,79.680000000000007,79.680000000000007,79.680000000000007,79.680000000000007,{"$f":"AM141*AM242","v":79.680000000000007},79.680000000000007,71.712000000000003,71.712000000000003,137.46,137.46,137.46,91.64,91.64,91.64,91.64,91.64,91.64,91.64,82.475999999999999,82.475999999999999,151.20000000000002,151.20000000000002,151.20000000000002,100.8,100.8,100.8,100.8,100.8,100.8,100.8,90.72,90.72]
[null,null,null,{"$f":"D268","v":"Product #2: Add'l product, e.g., prawns from Lamu"},null,null,{"$f":"G142*G243","v":53.58},53.58,53.58,35.72,35.72,32.148000000000003,32.148000000000003,32.148000000000003,32.148000000000003,32.148000000000003,32.148000000000003,32.148000000000003,58.92,58.92,58.92,39.28,39.28,35.352000000000004,35.352000000000004,35.352000000000004,35.352000000000004,35.352000000000004,35.352000000000004,35.352000000000004,67.739999999999995,67.739999999999995,67.739999999999995,45.160000000000004,45.160000000000004,40.643999999999998,40.643999999999998,40.643999999999998,{"$f":"AM142*AM243","v":40.643999999999998},40.643999999999998,40.643999999999998,40.643999999999998,77.88,77.88,77.88,51.92,51.92,46.728000000000002,46.728000000000002,46.728000000000002,46.728000000000002,46.728000000000002,46.728000000000002,46.728000000000002,93.48,93.48,93.48,62.32,62.32,56.088000000000001,56.088000000000001,56.088000000000001,56.088000000000001,56.088000000000001,56.088000000000001,56.088000000000001]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"G143*G244","v":23.12},23.12,23.12,23.12,23.12,23.12,23.12,23.12,23.12,23.12,23.12,23.12,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,25.400000000000002,29.240000000000002,29.240000000000002,29.240000000000002,29.240000000000002,29.240000000000002,29.240000000000002,29.240000000000002,29.240000000000002,{"$f":"AM143*AM244","v":29.240000000000002},29.240000000000002,29.240000000000002,29.240000000000002,33.6,33.6,33.6,33.6,33.6,33.6,33.6,33.6,33.6,33.6,33.6,33.6,40.32,40.32,40.32,40.32,40.32,40.32,40.32,40.32,40.32,40.32,40.32,40.32]
[null,null,null,0,null,null,{"$f":"G144*G245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM144*AM245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G145*G246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM145*AM246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G146*G247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM146*AM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G276:G281)","v":171.2},{"$f":"SUM(H276:H281)","v":171.2},171.2,121.84,121.84,118.268,118.268,118.268,118.268,118.268,111.96800000000002,111.96800000000002,188.3,188.3,188.3,134,134,130.072,130.072,130.072,130.072,130.072,123.14000000000001,123.14000000000001,216.5,216.5,216.5,154.08000000000001,154.08000000000001,149.56400000000002,149.56400000000002,149.56400000000002,149.56400000000002,149.56400000000002,141.596,141.596,248.94,248.94,248.94,177.16,177.16,171.96799999999999,171.96799999999999,171.96799999999999,171.96799999999999,171.96799999999999,162.804,162.804,285,285,285,203.44,203.44,197.208,197.208,197.208,197.208,197.208,187.12799999999999,187.12799999999999]
[]
[null,null,null,{"$f":"D249","v":"Third-party logistics provider (cold storage & transportation)"}]
[null,null,null,{"$f":"D275","v":"Cooling-as-a-service / Mobile cold chain services"},null,null,{"$f":"G141*G250","v":575.859375},575.859375,575.859375,383.90625,383.90625,383.90625,383.90625,383.90625,383.90625,383.90625,345.515625,345.515625,653.12437499999999,653.12437499999999,653.12437499999999,435.41624999999993,435.41624999999993,435.41624999999993,435.41624999999993,435.41624999999993,435.41624999999993,435.41624999999993,391.87462499999998,391.87462499999998,728.32499999999993,728.32499999999993,728.32499999999993,485.55,485.55,485.55,485.55,485.55,{"$f":"AM141*AM250","v":485.55},485.55,436.995,436.995,837.64687500000002,837.64687500000002,837.64687500000002,558.43124999999998,558.43124999999998,558.43124999999998,558.43124999999998,558.43124999999998,558.43124999999998,558.43124999999998,502.58812499999999,502.58812499999999,968.62500000000011,968.62500000000011,968.62500000000011,645.75000000000011,645.75000000000011,645.75000000000011,645.75000000000011,645.75000000000011,645.75000000000011,645.75000000000011,581.17500000000007,581.17500000000007]
[null,null,null,{"$f":"D276","v":"Product #1: Main product, e.g., Octopus from Lamu"},null,null,{"$f":"G142*G251","v":326.50312500000001},326.50312500000001,326.50312500000001,217.66874999999999,217.66874999999999,195.90187500000002,195.90187500000002,195.90187500000002,195.90187500000002,195.90187500000002,195.90187500000002,195.90187500000002,370.09124999999995,370.09124999999995,370.09124999999995,246.72749999999996,246.72749999999996,222.05474999999998,222.05474999999998,222.05474999999998,222.05474999999998,222.05474999999998,222.05474999999998,222.05474999999998,412.79062499999998,412.79062499999998,412.79062499999998,275.19374999999997,275.19374999999997,247.674375,247.674375,247.674375,{"$f":"AM142*AM251","v":247.674375},247.674375,247.674375,247.674375,474.58125000000001,474.58125000000001,474.58125000000001,316.38749999999999,316.38749999999999,284.74875000000003,284.74875000000003,284.74875000000003,284.74875000000003,284.74875000000003,284.74875000000003,284.74875000000003,598.85625000000005,598.85625000000005,598.85625000000005,399.23750000000007,399.23750000000007,359.31375000000008,359.31375000000008,359.31375000000008,359.31375000000008,359.31375000000008,359.31375000000008,359.31375000000008]
[null,null,null,"Product #2: Add'l product, e.g., prawns from Lamu",null,null,{"$f":"G143*G252","v":140.88749999999999},140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,140.88749999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,159.54374999999999,178.18125000000001,178.18125000000001,178.18125000000001,178.18125000000001,178.18125000000001,178.18125000000001,178.18125000000001,178.18125000000001,{"$f":"AM143*AM252","v":178.18125000000001},178.18125000000001,178.18125000000001,178.18125000000001,204.75,204.75,204.75,204.75,204.75,204.75,204.75,204.75,204.75,204.75,204.75,204.75,258.3,258.3,258.3,258.3,258.3,258.3,258.3,258.3,258.3,258.3,258.3,258.3]
[null,null,null,"Product #3: Add'l product, e.g., marlin from Lamu",null,null,{"$f":"G144*G253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM144*AM253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G145*G254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM145*AM254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,{"$f":"G146*G255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM146*AM255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G285:G290)","v":1043.25},{"$f":"SUM(H285:H290)","v":1043.25},1043.25,742.46250000000009,742.46250000000009,720.69562500000006,720.69562500000006,720.69562500000006,720.69562500000006,720.69562500000006,682.30500000000006,682.30500000000006,1182.7593749999999,1182.7593749999999,1182.7593749999999,841.6875,841.6875,817.01474999999982,817.01474999999982,817.01474999999982,817.01474999999982,817.01474999999982,773.47312499999998,773.47312499999998,1319.296875,1319.296875,1319.296875,938.92499999999995,938.92499999999995,911.40562499999999,911.40562499999999,911.40562499999999,911.40562499999999,911.40562499999999,862.85062499999992,862.85062499999992,1516.9781250000001,1516.9781250000001,1516.9781250000001,1079.5687499999999,1079.5687499999999,1047.93,1047.93,1047.93,1047.93,1047.93,992.08687499999996,992.08687499999996,1825.7812500000002,1825.7812500000002,1825.7812500000002,1303.2875000000001,1303.2875000000001,1263.3637500000002,1263.3637500000002,1263.3637500000002,1263.3637500000002,1263.3637500000002,1198.7887500000002,1198.7887500000002]
[]
[null,null,null,"Overview: Total direct costs by business model"]
[null,null,null,{"$f":"D266","v":"Fish trading (Push/Pull)"},null,null,{"$f":"G273","v":14620.800000000001},{"$f":"H273","v":14620.800000000001},14620.800000000001,10383,10383,10007.94,10007.94,10007.94,10007.94,10007.94,9535.44,9535.44,17640.3,17640.3,17640.3,12458.7,12458.7,12046.26,12046.26,12046.26,12046.26,12046.26,11422.38,11422.38,18489,18489,18489,13130.099999999999,13130.099999999999,12655.919999999998,12655.919999999998,12655.919999999998,12655.919999999998,12655.919999999998,12058.32,12058.32,21258.9,21258.9,21258.9,15096.6,15096.6,14551.44,14551.44,14551.44,14551.44,14551.44,13864.140000000001,13864.140000000001,28261.800000000003,28261.800000000003,28261.800000000003,19950,19950,19295.64,19295.64,19295.64,19295.64,19295.64,18287.64,18287.64]
[null,null,null,{"$f":"D275","v":"Cooling-as-a-service / Mobile cold chain services"},null,null,{"$f":"G282","v":171.2},{"$f":"H282","v":171.2},171.2,121.84,121.84,118.268,118.268,118.268,118.268,118.268,111.96800000000002,111.96800000000002,188.3,188.3,188.3,134,134,130.072,130.072,130.072,130.072,130.072,123.14000000000001,123.14000000000001,216.5,216.5,216.5,154.08000000000001,154.08000000000001,149.56400000000002,149.56400000000002,149.56400000000002,149.56400000000002,149.56400000000002,141.596,141.596,248.94,248.94,248.94,177.16,177.16,171.96799999999999,171.96799999999999,171.96799999999999,171.96799999999999,171.96799999999999,162.804,162.804,285,285,285,203.44,203.44,197.208,197.208,197.208,197.208,197.208,187.12799999999999,187.12799999999999]
[null,null,null,{"$f":"D284","v":"Third-party logistics provider (cold storage & transportation)"},null,null,{"$f":"G291","v":1043.25},{"$f":"H291","v":1043.25},1043.25,742.46250000000009,742.46250000000009,720.69562500000006,720.69562500000006,720.69562500000006,720.69562500000006,720.69562500000006,682.30500000000006,682.30500000000006,1182.7593749999999,1182.7593749999999,1182.7593749999999,841.6875,841.6875,817.01474999999982,817.01474999999982,817.01474999999982,817.01474999999982,817.01474999999982,773.47312499999998,773.47312499999998,1319.296875,1319.296875,1319.296875,938.92499999999995,938.92499999999995,911.40562499999999,911.40562499999999,911.40562499999999,911.40562499999999,911.40562499999999,862.85062499999992,862.85062499999992,1516.9781250000001,1516.9781250000001,1516.9781250000001,1079.5687499999999,1079.5687499999999,1047.93,1047.93,1047.93,1047.93,1047.93,992.08687499999996,992.08687499999996,1825.7812500000002,1825.7812500000002,1825.7812500000002,1303.2875000000001,1303.2875000000001,1263.3637500000002,1263.3637500000002,1263.3637500000002,1263.3637500000002,1263.3637500000002,1198.7887500000002,1198.7887500000002]
[null,null,null,{"$f":"\"Selected business model: \"&F$134","v":"Selected business model: Fish trading (Push/Pull)"},null,null,{"$f":"INDEX(G294:G296,MATCH($F$134,$D294:$D296,0))","v":14620.800000000001},{"$f":"INDEX(H294:H296,MATCH($F$134,$D294:$D296,0))","v":14620.800000000001},14620.800000000001,10383,10383,10007.94,10007.94,10007.94,10007.94,10007.94,9535.44,9535.44,17640.3,17640.3,17640.3,12458.7,12458.7,12046.26,12046.26,12046.26,12046.26,12046.26,11422.38,11422.38,18489,18489,18489,13130.099999999999,13130.099999999999,12655.919999999998,12655.919999999998,12655.919999999998,12655.919999999998,12655.919999999998,12058.32,12058.32,21258.9,21258.9,21258.9,15096.6,15096.6,14551.44,14551.44,14551.44,14551.44,14551.44,13864.140000000001,13864.140000000001,28261.800000000003,28261.800000000003,28261.800000000003,19950,19950,19295.64,19295.64,19295.64,19295.64,19295.64,18287.64,18287.64]
[]
[null,null,null,"Other revenue streams"]
[null,null,null,{"$f":"D258","v":"Side product #1: Ice sales (one unit is one 5kg bucket)"},null,null,{"$f":"G149*G258","v":60},60,60,60,60,60,60,60,60,60,60,60,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,72.600000000000009,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,{"$f":"AM149*AM258","v":79.2},79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,79.2,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001,94.38000000000001]
[null,null,null,{"$f":"D259","v":"Side product #2: Phone charging (one unit is one phone charge)"},null,null,{"$f":"G150*G259","v":3},3,3,3,3,3,3,3,3,3,3,3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.78,3.78,3.78,3.78,3.78,3.78,3.78,3.78,{"$f":"AM150*AM259","v":3.78},3.78,3.78,3.78,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22]
[null,null,null,{"$f":"D260","v":"Side product #3: (…)"},null,null,{"$f":"G151*G260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM151*AM260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D261","v":"Side product #4: (…)"},null,null,{"$f":"G152*G261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM152*AM261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},{"$f":"SUM(G300:G303)","v":63},{"$f":"SUM(H300:H303)","v":63},63,63,63,63,63,63,63,63,63,63,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,82.98,82.98,82.98,82.98,82.98,82.98,82.98,82.98,82.98,82.98,82.98,82.98,83.58,83.58,83.58,83.58,83.58,83.58,83.58,83.58,83.58,83.58,83.58,83.58,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009,99.600000000000009]
[]
[]
["x",null,null,"Other Cost of Goods Sold (COGS) and Operating Cost assumptions"]
[]
["x",null,null,"Cost of goods sold (COGS)"]
[null,null,null,{"$f":"'Assumptions '!D199","v":"Electricity and water"},null,null,{"$f":"(G$221+G$228)*HLOOKUP(G$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":491.56},{"$f":"(H$221+H$228)*HLOOKUP(H$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":491.56},{"$f":"(I$221+I$228)*HLOOKUP(I$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":491.56},{"$f":"(J$221+J$228)*HLOOKUP(J$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":350.3},{"$f":"(K$221+K$228)*HLOOKUP(K$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":350.3},{"$f":"(L$221+L$228)*HLOOKUP(L$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":337.79800000000006},{"$f":"(M$221+M$228)*HLOOKUP(M$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":337.79800000000006},{"$f":"(N$221+N$228)*HLOOKUP(N$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":337.79800000000006},{"$f":"(O$221+O$228)*HLOOKUP(O$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":337.79800000000006},{"$f":"(P$221+P$228)*HLOOKUP(P$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":337.79800000000006},{"$f":"(Q$221+Q$228)*HLOOKUP(Q$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":322.04800000000006},{"$f":"(R$221+R$228)*HLOOKUP(R$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":322.04800000000006},{"$f":"(S$221+S$228)*HLOOKUP(S$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":593.07000000000005},{"$f":"(T$221+T$228)*HLOOKUP(T$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":593.07000000000005},{"$f":"(U$221+U$228)*HLOOKUP(U$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":593.07000000000005},{"$f":"(V$221+V$228)*HLOOKUP(V$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":420.35},{"$f":"(W$221+W$228)*HLOOKUP(W$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":420.35},{"$f":"(X$221+X$228)*HLOOKUP(X$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":406.60199999999998},{"$f":"(Y$221+Y$228)*HLOOKUP(Y$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":406.60199999999998},{"$f":"(Z$221+Z$228)*HLOOKUP(Z$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":406.60199999999998},{"$f":"(AA$221+AA$228)*HLOOKUP(AA$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":406.60199999999998},{"$f":"(AB$221+AB$228)*HLOOKUP(AB$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":406.60199999999998},{"$f":"(AC$221+AC$228)*HLOOKUP(AC$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":385.80600000000004},{"$f":"(AD$221+AD$228)*HLOOKUP(AD$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":385.80600000000004},{"$f":"(AE$221+AE$228)*HLOOKUP(AE$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":621.83199999999999},{"$f":"(AF$221+AF$228)*HLOOKUP(AF$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":621.83199999999999},{"$f":"(AG$221+AG$228)*HLOOKUP(AG$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":621.83199999999999},{"$f":"(AH$221+AH$228)*HLOOKUP(AH$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":443.202},{"$f":"(AI$221+AI$228)*HLOOKUP(AI$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":443.202},{"$f":"(AJ$221+AJ$228)*HLOOKUP(AJ$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":427.39600000000002},{"$f":"(AK$221+AK$228)*HLOOKUP(AK$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":427.39600000000002},{"$f":"(AL$221+AL$228)*HLOOKUP(AL$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":427.39600000000002},{"$f":"(AM$221+AM$228)*HLOOKUP(AM$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":427.39600000000002},{"$f":"(AN$221+AN$228)*HLOOKUP(AN$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":427.39600000000002},{"$f":"(AO$221+AO$228)*HLOOKUP(AO$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":407.476},{"$f":"(AP$221+AP$228)*HLOOKUP(AP$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":407.476},{"$f":"(AQ$221+AQ$228)*HLOOKUP(AQ$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":714.202},{"$f":"(AR$221+AR$228)*HLOOKUP(AR$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":714.202},{"$f":"(AS$221+AS$228)*HLOOKUP(AS$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":714.202},{"$f":"(AT$221+AT$228)*HLOOKUP(AT$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":508.79199999999997},{"$f":"(AU$221+AU$228)*HLOOKUP(AU$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":508.79199999999997},{"$f":"(AV$221+AV$228)*HLOOKUP(AV$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":490.62},{"$f":"(AW$221+AW$228)*HLOOKUP(AW$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":490.62},{"$f":"(AX$221+AX$228)*HLOOKUP(AX$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":490.62},{"$f":"(AY$221+AY$228)*HLOOKUP(AY$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":490.62},{"$f":"(AZ$221+AZ$228)*HLOOKUP(AZ$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":490.62},{"$f":"(BA$221+BA$228)*HLOOKUP(BA$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":467.71000000000004},{"$f":"(BB$221+BB$228)*HLOOKUP(BB$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":467.71000000000004},{"$f":"(BC$221+BC$228)*HLOOKUP(BC$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":822.7},{"$f":"(BD$221+BD$228)*HLOOKUP(BD$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":822.7},{"$f":"(BE$221+BE$228)*HLOOKUP(BE$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":822.7},{"$f":"(BF$221+BF$228)*HLOOKUP(BF$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":587.64},{"$f":"(BG$221+BG$228)*HLOOKUP(BG$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":587.64},{"$f":"(BH$221+BH$228)*HLOOKUP(BH$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":565.82800000000009},{"$f":"(BI$221+BI$228)*HLOOKUP(BI$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":565.82800000000009},{"$f":"(BJ$221+BJ$228)*HLOOKUP(BJ$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":565.82800000000009},{"$f":"(BK$221+BK$228)*HLOOKUP(BK$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":565.82800000000009},{"$f":"(BL$221+BL$228)*HLOOKUP(BL$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":565.82800000000009},{"$f":"(BM$221+BM$228)*HLOOKUP(BM$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":540.62800000000004},{"$f":"(BN$221+BN$228)*HLOOKUP(BN$132,'Assumptions '!$G$198:$K$200,2,FALSE)","v":540.62800000000004}]
[null,null,null,{"$f":"'Assumptions '!D200","v":"Miscellaneous"},null,null,{"$f":"(G$221+G$228)*HLOOKUP(G$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.78},{"$f":"(H$221+H$228)*HLOOKUP(H$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.78},{"$f":"(I$221+I$228)*HLOOKUP(I$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.78},{"$f":"(J$221+J$228)*HLOOKUP(J$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":175.15},{"$f":"(K$221+K$228)*HLOOKUP(K$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":175.15},{"$f":"(L$221+L$228)*HLOOKUP(L$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":168.89900000000003},{"$f":"(M$221+M$228)*HLOOKUP(M$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":168.89900000000003},{"$f":"(N$221+N$228)*HLOOKUP(N$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":168.89900000000003},{"$f":"(O$221+O$228)*HLOOKUP(O$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":168.89900000000003},{"$f":"(P$221+P$228)*HLOOKUP(P$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":168.89900000000003},{"$f":"(Q$221+Q$228)*HLOOKUP(Q$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":161.02400000000003},{"$f":"(R$221+R$228)*HLOOKUP(R$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":161.02400000000003},{"$f":"(S$221+S$228)*HLOOKUP(S$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":296.53500000000003},{"$f":"(T$221+T$228)*HLOOKUP(T$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":296.53500000000003},{"$f":"(U$221+U$228)*HLOOKUP(U$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":296.53500000000003},{"$f":"(V$221+V$228)*HLOOKUP(V$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":210.17500000000001},{"$f":"(W$221+W$228)*HLOOKUP(W$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":210.17500000000001},{"$f":"(X$221+X$228)*HLOOKUP(X$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":203.30099999999999},{"$f":"(Y$221+Y$228)*HLOOKUP(Y$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":203.30099999999999},{"$f":"(Z$221+Z$228)*HLOOKUP(Z$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":203.30099999999999},{"$f":"(AA$221+AA$228)*HLOOKUP(AA$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":203.30099999999999},{"$f":"(AB$221+AB$228)*HLOOKUP(AB$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":203.30099999999999},{"$f":"(AC$221+AC$228)*HLOOKUP(AC$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":192.90300000000002},{"$f":"(AD$221+AD$228)*HLOOKUP(AD$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":192.90300000000002},{"$f":"(AE$221+AE$228)*HLOOKUP(AE$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":310.916},{"$f":"(AF$221+AF$228)*HLOOKUP(AF$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":310.916},{"$f":"(AG$221+AG$228)*HLOOKUP(AG$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":310.916},{"$f":"(AH$221+AH$228)*HLOOKUP(AH$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":221.601},{"$f":"(AI$221+AI$228)*HLOOKUP(AI$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":221.601},{"$f":"(AJ$221+AJ$228)*HLOOKUP(AJ$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":213.69800000000001},{"$f":"(AK$221+AK$228)*HLOOKUP(AK$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":213.69800000000001},{"$f":"(AL$221+AL$228)*HLOOKUP(AL$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":213.69800000000001},{"$f":"(AM$221+AM$228)*HLOOKUP(AM$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":213.69800000000001},{"$f":"(AN$221+AN$228)*HLOOKUP(AN$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":213.69800000000001},{"$f":"(AO$221+AO$228)*HLOOKUP(AO$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":203.738},{"$f":"(AP$221+AP$228)*HLOOKUP(AP$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":203.738},{"$f":"(AQ$221+AQ$228)*HLOOKUP(AQ$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":357.101},{"$f":"(AR$221+AR$228)*HLOOKUP(AR$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":357.101},{"$f":"(AS$221+AS$228)*HLOOKUP(AS$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":357.101},{"$f":"(AT$221+AT$228)*HLOOKUP(AT$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":254.39599999999999},{"$f":"(AU$221+AU$228)*HLOOKUP(AU$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":254.39599999999999},{"$f":"(AV$221+AV$228)*HLOOKUP(AV$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.31},{"$f":"(AW$221+AW$228)*HLOOKUP(AW$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.31},{"$f":"(AX$221+AX$228)*HLOOKUP(AX$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.31},{"$f":"(AY$221+AY$228)*HLOOKUP(AY$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.31},{"$f":"(AZ$221+AZ$228)*HLOOKUP(AZ$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":245.31},{"$f":"(BA$221+BA$228)*HLOOKUP(BA$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":233.85500000000002},{"$f":"(BB$221+BB$228)*HLOOKUP(BB$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":233.85500000000002},{"$f":"(BC$221+BC$228)*HLOOKUP(BC$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":411.35},{"$f":"(BD$221+BD$228)*HLOOKUP(BD$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":411.35},{"$f":"(BE$221+BE$228)*HLOOKUP(BE$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":411.35},{"$f":"(BF$221+BF$228)*HLOOKUP(BF$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":293.82},{"$f":"(BG$221+BG$228)*HLOOKUP(BG$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":293.82},{"$f":"(BH$221+BH$228)*HLOOKUP(BH$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":282.91400000000004},{"$f":"(BI$221+BI$228)*HLOOKUP(BI$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":282.91400000000004},{"$f":"(BJ$221+BJ$228)*HLOOKUP(BJ$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":282.91400000000004},{"$f":"(BK$221+BK$228)*HLOOKUP(BK$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":282.91400000000004},{"$f":"(BL$221+BL$228)*HLOOKUP(BL$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":282.91400000000004},{"$f":"(BM$221+BM$228)*HLOOKUP(BM$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":270.31400000000002},{"$f":"(BN$221+BN$228)*HLOOKUP(BN$132,'Assumptions '!$G$198:$K$200,3,FALSE)","v":270.31400000000002}]
[null,null,null,"Total other COGS",null,null,{"$f":"SUM(G310:G311)","v":737.34},{"$f":"SUM(H310:H311)","v":737.34},737.34,525.45000000000005,525.45000000000005,506.69700000000012,506.69700000000012,506.69700000000012,506.69700000000012,506.69700000000012,483.07200000000012,483.07200000000012,889.60500000000002,889.60500000000002,889.60500000000002,630.52500000000009,630.52500000000009,609.90300000000002,609.90300000000002,609.90300000000002,609.90300000000002,609.90300000000002,578.70900000000006,578.70900000000006,932.74800000000005,932.74800000000005,932.74800000000005,664.803,664.803,641.09400000000005,641.09400000000005,641.09400000000005,641.09400000000005,641.09400000000005,611.21399999999994,611.21399999999994,1071.3029999999999,1071.3029999999999,1071.3029999999999,763.18799999999999,763.18799999999999,735.93000000000006,735.93000000000006,735.93000000000006,735.93000000000006,735.93000000000006,701.56500000000005,701.56500000000005,1234.0500000000002,1234.0500000000002,1234.0500000000002,881.46,881.46,848.74200000000019,848.74200000000019,848.74200000000019,848.74200000000019,848.74200000000019,810.94200000000001,810.94200000000001]
[]
["x",null,null,"Sales and marketing costs"]
[null,null,null,{"$f":"'Assumptions '!D206","v":"Sales & marketing cost #1"},null,null,{"$f":"IFERROR(IF(G$129>='Assumptions '!$F206,(G$221+G$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(G$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":491.56},{"$f":"IFERROR(IF(H$129>='Assumptions '!$F206,(H$221+H$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(H$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":491.56},{"$f":"IFERROR(IF(I$129>='Assumptions '!$F206,(I$221+I$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(I$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":491.56},{"$f":"IFERROR(IF(J$129>='Assumptions '!$F206,(J$221+J$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(J$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":350.3},{"$f":"IFERROR(IF(K$129>='Assumptions '!$F206,(K$221+K$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(K$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":350.3},{"$f":"IFERROR(IF(L$129>='Assumptions '!$F206,(L$221+L$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(L$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":337.79800000000006},{"$f":"IFERROR(IF(M$129>='Assumptions '!$F206,(M$221+M$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(M$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":337.79800000000006},{"$f":"IFERROR(IF(N$129>='Assumptions '!$F206,(N$221+N$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(N$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":337.79800000000006},{"$f":"IFERROR(IF(O$129>='Assumptions '!$F206,(O$221+O$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(O$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":337.79800000000006},{"$f":"IFERROR(IF(P$129>='Assumptions '!$F206,(P$221+P$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(P$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":337.79800000000006},{"$f":"IFERROR(IF(Q$129>='Assumptions '!$F206,(Q$221+Q$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(Q$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":322.04800000000006},{"$f":"IFERROR(IF(R$129>='Assumptions '!$F206,(R$221+R$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(R$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":322.04800000000006},{"$f":"IFERROR(IF(S$129>='Assumptions '!$F206,(S$221+S$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(S$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":593.07000000000005},{"$f":"IFERROR(IF(T$129>='Assumptions '!$F206,(T$221+T$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(T$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":593.07000000000005},{"$f":"IFERROR(IF(U$129>='Assumptions '!$F206,(U$221+U$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(U$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":593.07000000000005},{"$f":"IFERROR(IF(V$129>='Assumptions '!$F206,(V$221+V$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(V$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":420.35},{"$f":"IFERROR(IF(W$129>='Assumptions '!$F206,(W$221+W$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(W$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":420.35},{"$f":"IFERROR(IF(X$129>='Assumptions '!$F206,(X$221+X$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(X$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":406.60199999999998},{"$f":"IFERROR(IF(Y$129>='Assumptions '!$F206,(Y$221+Y$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(Y$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":406.60199999999998},{"$f":"IFERROR(IF(Z$129>='Assumptions '!$F206,(Z$221+Z$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(Z$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":406.60199999999998},{"$f":"IFERROR(IF(AA$129>='Assumptions '!$F206,(AA$221+AA$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":406.60199999999998},{"$f":"IFERROR(IF(AB$129>='Assumptions '!$F206,(AB$221+AB$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":406.60199999999998},{"$f":"IFERROR(IF(AC$129>='Assumptions '!$F206,(AC$221+AC$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":385.80600000000004},{"$f":"IFERROR(IF(AD$129>='Assumptions '!$F206,(AD$221+AD$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":385.80600000000004},{"$f":"IFERROR(IF(AE$129>='Assumptions '!$F206,(AE$221+AE$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":621.83199999999999},{"$f":"IFERROR(IF(AF$129>='Assumptions '!$F206,(AF$221+AF$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":621.83199999999999},{"$f":"IFERROR(IF(AG$129>='Assumptions '!$F206,(AG$221+AG$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":621.83199999999999},{"$f":"IFERROR(IF(AH$129>='Assumptions '!$F206,(AH$221+AH$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":443.202},{"$f":"IFERROR(IF(AI$129>='Assumptions '!$F206,(AI$221+AI$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":443.202},{"$f":"IFERROR(IF(AJ$129>='Assumptions '!$F206,(AJ$221+AJ$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":427.39600000000002},{"$f":"IFERROR(IF(AK$129>='Assumptions '!$F206,(AK$221+AK$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":427.39600000000002},{"$f":"IFERROR(IF(AL$129>='Assumptions '!$F206,(AL$221+AL$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":427.39600000000002},{"$f":"IFERROR(IF(AM$129>='Assumptions '!$F206,(AM$221+AM$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":427.39600000000002},{"$f":"IFERROR(IF(AN$129>='Assumptions '!$F206,(AN$221+AN$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":427.39600000000002},{"$f":"IFERROR(IF(AO$129>='Assumptions '!$F206,(AO$221+AO$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AO$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":407.476},{"$f":"IFERROR(IF(AP$129>='Assumptions '!$F206,(AP$221+AP$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AP$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":407.476},{"$f":"IFERROR(IF(AQ$129>='Assumptions '!$F206,(AQ$221+AQ$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AQ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":714.202},{"$f":"IFERROR(IF(AR$129>='Assumptions '!$F206,(AR$221+AR$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AR$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":714.202},{"$f":"IFERROR(IF(AS$129>='Assumptions '!$F206,(AS$221+AS$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AS$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":714.202},{"$f":"IFERROR(IF(AT$129>='Assumptions '!$F206,(AT$221+AT$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AT$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":508.79199999999997},{"$f":"IFERROR(IF(AU$129>='Assumptions '!$F206,(AU$221+AU$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AU$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":508.79199999999997},{"$f":"IFERROR(IF(AV$129>='Assumptions '!$F206,(AV$221+AV$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AV$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":490.62},{"$f":"IFERROR(IF(AW$129>='Assumptions '!$F206,(AW$221+AW$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AW$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":490.62},{"$f":"IFERROR(IF(AX$129>='Assumptions '!$F206,(AX$221+AX$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AX$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":490.62},{"$f":"IFERROR(IF(AY$129>='Assumptions '!$F206,(AY$221+AY$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AY$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":490.62},{"$f":"IFERROR(IF(AZ$129>='Assumptions '!$F206,(AZ$221+AZ$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(AZ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":490.62},{"$f":"IFERROR(IF(BA$129>='Assumptions '!$F206,(BA$221+BA$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":467.71000000000004},{"$f":"IFERROR(IF(BB$129>='Assumptions '!$F206,(BB$221+BB$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":467.71000000000004},{"$f":"IFERROR(IF(BC$129>='Assumptions '!$F206,(BC$221+BC$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":822.7},{"$f":"IFERROR(IF(BD$129>='Assumptions '!$F206,(BD$221+BD$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":822.7},{"$f":"IFERROR(IF(BE$129>='Assumptions '!$F206,(BE$221+BE$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":822.7},{"$f":"IFERROR(IF(BF$129>='Assumptions '!$F206,(BF$221+BF$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":587.64},{"$f":"IFERROR(IF(BG$129>='Assumptions '!$F206,(BG$221+BG$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":587.64},{"$f":"IFERROR(IF(BH$129>='Assumptions '!$F206,(BH$221+BH$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":565.82800000000009},{"$f":"IFERROR(IF(BI$129>='Assumptions '!$F206,(BI$221+BI$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":565.82800000000009},{"$f":"IFERROR(IF(BJ$129>='Assumptions '!$F206,(BJ$221+BJ$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":565.82800000000009},{"$f":"IFERROR(IF(BK$129>='Assumptions '!$F206,(BK$221+BK$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":565.82800000000009},{"$f":"IFERROR(IF(BL$129>='Assumptions '!$F206,(BL$221+BL$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":565.82800000000009},{"$f":"IFERROR(IF(BM$129>='Assumptions '!$F206,(BM$221+BM$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":540.62800000000004},{"$f":"IFERROR(IF(BN$129>='Assumptions '!$F206,(BN$221+BN$228)*INDEX('Assumptions '!$G206:$K206,,MATCH(BN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":540.62800000000004}]
[null,null,null,{"$f":"'Assumptions '!D207","v":"Sales & marketing cost #2"},null,null,{"$f":"IFERROR(IF(G$129>='Assumptions '!$F207,(G$221+G$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(G$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":368.66999999999996},{"$f":"IFERROR(IF(H$129>='Assumptions '!$F207,(H$221+H$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(H$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":368.66999999999996},{"$f":"IFERROR(IF(I$129>='Assumptions '!$F207,(I$221+I$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(I$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":368.66999999999996},{"$f":"IFERROR(IF(J$129>='Assumptions '!$F207,(J$221+J$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(J$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":262.72499999999997},{"$f":"IFERROR(IF(K$129>='Assumptions '!$F207,(K$221+K$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(K$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":262.72499999999997},{"$f":"IFERROR(IF(L$129>='Assumptions '!$F207,(L$221+L$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(L$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":253.3485},{"$f":"IFERROR(IF(M$129>='Assumptions '!$F207,(M$221+M$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(M$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":253.3485},{"$f":"IFERROR(IF(N$129>='Assumptions '!$F207,(N$221+N$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(N$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":253.3485},{"$f":"IFERROR(IF(O$129>='Assumptions '!$F207,(O$221+O$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(O$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":253.3485},{"$f":"IFERROR(IF(P$129>='Assumptions '!$F207,(P$221+P$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(P$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":253.3485},{"$f":"IFERROR(IF(Q$129>='Assumptions '!$F207,(Q$221+Q$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(Q$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":241.536},{"$f":"IFERROR(IF(R$129>='Assumptions '!$F207,(R$221+R$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(R$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":241.536},{"$f":"IFERROR(IF(S$129>='Assumptions '!$F207,(S$221+S$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(S$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":444.80250000000001},{"$f":"IFERROR(IF(T$129>='Assumptions '!$F207,(T$221+T$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(T$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":444.80250000000001},{"$f":"IFERROR(IF(U$129>='Assumptions '!$F207,(U$221+U$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(U$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":444.80250000000001},{"$f":"IFERROR(IF(V$129>='Assumptions '!$F207,(V$221+V$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(V$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":315.26249999999999},{"$f":"IFERROR(IF(W$129>='Assumptions '!$F207,(W$221+W$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(W$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":315.26249999999999},{"$f":"IFERROR(IF(X$129>='Assumptions '!$F207,(X$221+X$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(X$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":304.95149999999995},{"$f":"IFERROR(IF(Y$129>='Assumptions '!$F207,(Y$221+Y$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(Y$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":304.95149999999995},{"$f":"IFERROR(IF(Z$129>='Assumptions '!$F207,(Z$221+Z$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(Z$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":304.95149999999995},{"$f":"IFERROR(IF(AA$129>='Assumptions '!$F207,(AA$221+AA$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":304.95149999999995},{"$f":"IFERROR(IF(AB$129>='Assumptions '!$F207,(AB$221+AB$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":304.95149999999995},{"$f":"IFERROR(IF(AC$129>='Assumptions '!$F207,(AC$221+AC$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":289.35450000000003},{"$f":"IFERROR(IF(AD$129>='Assumptions '!$F207,(AD$221+AD$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":289.35450000000003},{"$f":"IFERROR(IF(AE$129>='Assumptions '!$F207,(AE$221+AE$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":466.37399999999997},{"$f":"IFERROR(IF(AF$129>='Assumptions '!$F207,(AF$221+AF$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":466.37399999999997},{"$f":"IFERROR(IF(AG$129>='Assumptions '!$F207,(AG$221+AG$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":466.37399999999997},{"$f":"IFERROR(IF(AH$129>='Assumptions '!$F207,(AH$221+AH$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":332.40149999999994},{"$f":"IFERROR(IF(AI$129>='Assumptions '!$F207,(AI$221+AI$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":332.40149999999994},{"$f":"IFERROR(IF(AJ$129>='Assumptions '!$F207,(AJ$221+AJ$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":320.54699999999997},{"$f":"IFERROR(IF(AK$129>='Assumptions '!$F207,(AK$221+AK$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":320.54699999999997},{"$f":"IFERROR(IF(AL$129>='Assumptions '!$F207,(AL$221+AL$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":320.54699999999997},{"$f":"IFERROR(IF(AM$129>='Assumptions '!$F207,(AM$221+AM$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":320.54699999999997},{"$f":"IFERROR(IF(AN$129>='Assumptions '!$F207,(AN$221+AN$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":320.54699999999997},{"$f":"IFERROR(IF(AO$129>='Assumptions '!$F207,(AO$221+AO$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AO$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":305.60699999999997},{"$f":"IFERROR(IF(AP$129>='Assumptions '!$F207,(AP$221+AP$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AP$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":305.60699999999997},{"$f":"IFERROR(IF(AQ$129>='Assumptions '!$F207,(AQ$221+AQ$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AQ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":535.65149999999994},{"$f":"IFERROR(IF(AR$129>='Assumptions '!$F207,(AR$221+AR$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AR$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":535.65149999999994},{"$f":"IFERROR(IF(AS$129>='Assumptions '!$F207,(AS$221+AS$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AS$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":535.65149999999994},{"$f":"IFERROR(IF(AT$129>='Assumptions '!$F207,(AT$221+AT$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AT$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":381.59399999999994},{"$f":"IFERROR(IF(AU$129>='Assumptions '!$F207,(AU$221+AU$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AU$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":381.59399999999994},{"$f":"IFERROR(IF(AV$129>='Assumptions '!$F207,(AV$221+AV$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AV$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":367.96499999999997},{"$f":"IFERROR(IF(AW$129>='Assumptions '!$F207,(AW$221+AW$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AW$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":367.96499999999997},{"$f":"IFERROR(IF(AX$129>='Assumptions '!$F207,(AX$221+AX$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AX$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":367.96499999999997},{"$f":"IFERROR(IF(AY$129>='Assumptions '!$F207,(AY$221+AY$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AY$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":367.96499999999997},{"$f":"IFERROR(IF(AZ$129>='Assumptions '!$F207,(AZ$221+AZ$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(AZ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":367.96499999999997},{"$f":"IFERROR(IF(BA$129>='Assumptions '!$F207,(BA$221+BA$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":350.78249999999997},{"$f":"IFERROR(IF(BB$129>='Assumptions '!$F207,(BB$221+BB$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":350.78249999999997},{"$f":"IFERROR(IF(BC$129>='Assumptions '!$F207,(BC$221+BC$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":617.02499999999998},{"$f":"IFERROR(IF(BD$129>='Assumptions '!$F207,(BD$221+BD$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":617.02499999999998},{"$f":"IFERROR(IF(BE$129>='Assumptions '!$F207,(BE$221+BE$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":617.02499999999998},{"$f":"IFERROR(IF(BF$129>='Assumptions '!$F207,(BF$221+BF$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":440.72999999999996},{"$f":"IFERROR(IF(BG$129>='Assumptions '!$F207,(BG$221+BG$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":440.72999999999996},{"$f":"IFERROR(IF(BH$129>='Assumptions '!$F207,(BH$221+BH$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":424.37099999999998},{"$f":"IFERROR(IF(BI$129>='Assumptions '!$F207,(BI$221+BI$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":424.37099999999998},{"$f":"IFERROR(IF(BJ$129>='Assumptions '!$F207,(BJ$221+BJ$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":424.37099999999998},{"$f":"IFERROR(IF(BK$129>='Assumptions '!$F207,(BK$221+BK$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":424.37099999999998},{"$f":"IFERROR(IF(BL$129>='Assumptions '!$F207,(BL$221+BL$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":424.37099999999998},{"$f":"IFERROR(IF(BM$129>='Assumptions '!$F207,(BM$221+BM$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":405.471},{"$f":"IFERROR(IF(BN$129>='Assumptions '!$F207,(BN$221+BN$228)*INDEX('Assumptions '!$G207:$K207,,MATCH(BN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":405.471}]
[null,null,null,{"$f":"'Assumptions '!D208","v":"Sales & marketing cost #3"},null,null,{"$f":"IFERROR(IF(G$129>='Assumptions '!$F208,(G$221+G$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(G$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(H$129>='Assumptions '!$F208,(H$221+H$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(H$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(I$129>='Assumptions '!$F208,(I$221+I$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(I$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(J$129>='Assumptions '!$F208,(J$221+J$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(J$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(K$129>='Assumptions '!$F208,(K$221+K$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(K$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(L$129>='Assumptions '!$F208,(L$221+L$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(L$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(M$129>='Assumptions '!$F208,(M$221+M$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(M$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(N$129>='Assumptions '!$F208,(N$221+N$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(N$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(O$129>='Assumptions '!$F208,(O$221+O$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(O$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(P$129>='Assumptions '!$F208,(P$221+P$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(P$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(Q$129>='Assumptions '!$F208,(Q$221+Q$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(Q$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(R$129>='Assumptions '!$F208,(R$221+R$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(R$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(S$129>='Assumptions '!$F208,(S$221+S$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(S$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(T$129>='Assumptions '!$F208,(T$221+T$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(T$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(U$129>='Assumptions '!$F208,(U$221+U$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(U$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(V$129>='Assumptions '!$F208,(V$221+V$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(V$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(W$129>='Assumptions '!$F208,(W$221+W$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(W$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(X$129>='Assumptions '!$F208,(X$221+X$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(X$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(Y$129>='Assumptions '!$F208,(Y$221+Y$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(Y$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(Z$129>='Assumptions '!$F208,(Z$221+Z$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(Z$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AA$129>='Assumptions '!$F208,(AA$221+AA$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AB$129>='Assumptions '!$F208,(AB$221+AB$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AC$129>='Assumptions '!$F208,(AC$221+AC$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AD$129>='Assumptions '!$F208,(AD$221+AD$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AE$129>='Assumptions '!$F208,(AE$221+AE$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AF$129>='Assumptions '!$F208,(AF$221+AF$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AG$129>='Assumptions '!$F208,(AG$221+AG$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AH$129>='Assumptions '!$F208,(AH$221+AH$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AI$129>='Assumptions '!$F208,(AI$221+AI$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AJ$129>='Assumptions '!$F208,(AJ$221+AJ$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AK$129>='Assumptions '!$F208,(AK$221+AK$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AL$129>='Assumptions '!$F208,(AL$221+AL$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AM$129>='Assumptions '!$F208,(AM$221+AM$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AN$129>='Assumptions '!$F208,(AN$221+AN$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AO$129>='Assumptions '!$F208,(AO$221+AO$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AO$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AP$129>='Assumptions '!$F208,(AP$221+AP$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AP$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AQ$129>='Assumptions '!$F208,(AQ$221+AQ$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AQ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AR$129>='Assumptions '!$F208,(AR$221+AR$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AR$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AS$129>='Assumptions '!$F208,(AS$221+AS$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AS$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AT$129>='Assumptions '!$F208,(AT$221+AT$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AT$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AU$129>='Assumptions '!$F208,(AU$221+AU$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AU$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AV$129>='Assumptions '!$F208,(AV$221+AV$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AV$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AW$129>='Assumptions '!$F208,(AW$221+AW$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AW$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AX$129>='Assumptions '!$F208,(AX$221+AX$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AX$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AY$129>='Assumptions '!$F208,(AY$221+AY$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AY$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AZ$129>='Assumptions '!$F208,(AZ$221+AZ$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(AZ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BA$129>='Assumptions '!$F208,(BA$221+BA$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BB$129>='Assumptions '!$F208,(BB$221+BB$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BC$129>='Assumptions '!$F208,(BC$221+BC$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BD$129>='Assumptions '!$F208,(BD$221+BD$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BE$129>='Assumptions '!$F208,(BE$221+BE$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BF$129>='Assumptions '!$F208,(BF$221+BF$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BG$129>='Assumptions '!$F208,(BG$221+BG$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BH$129>='Assumptions '!$F208,(BH$221+BH$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BI$129>='Assumptions '!$F208,(BI$221+BI$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BJ$129>='Assumptions '!$F208,(BJ$221+BJ$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BK$129>='Assumptions '!$F208,(BK$221+BK$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BL$129>='Assumptions '!$F208,(BL$221+BL$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BM$129>='Assumptions '!$F208,(BM$221+BM$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BN$129>='Assumptions '!$F208,(BN$221+BN$228)*INDEX('Assumptions '!$G208:$K208,,MATCH(BN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D209","v":"Sales & marketing cost #4"},null,null,{"$f":"IFERROR(IF(G$129>='Assumptions '!$F209,(G$221+G$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(G$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(H$129>='Assumptions '!$F209,(H$221+H$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(H$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(I$129>='Assumptions '!$F209,(I$221+I$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(I$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(J$129>='Assumptions '!$F209,(J$221+J$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(J$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(K$129>='Assumptions '!$F209,(K$221+K$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(K$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(L$129>='Assumptions '!$F209,(L$221+L$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(L$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(M$129>='Assumptions '!$F209,(M$221+M$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(M$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(N$129>='Assumptions '!$F209,(N$221+N$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(N$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(O$129>='Assumptions '!$F209,(O$221+O$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(O$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(P$129>='Assumptions '!$F209,(P$221+P$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(P$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(Q$129>='Assumptions '!$F209,(Q$221+Q$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(Q$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(R$129>='Assumptions '!$F209,(R$221+R$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(R$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(S$129>='Assumptions '!$F209,(S$221+S$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(S$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(T$129>='Assumptions '!$F209,(T$221+T$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(T$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(U$129>='Assumptions '!$F209,(U$221+U$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(U$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(V$129>='Assumptions '!$F209,(V$221+V$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(V$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(W$129>='Assumptions '!$F209,(W$221+W$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(W$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(X$129>='Assumptions '!$F209,(X$221+X$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(X$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(Y$129>='Assumptions '!$F209,(Y$221+Y$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(Y$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(Z$129>='Assumptions '!$F209,(Z$221+Z$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(Z$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AA$129>='Assumptions '!$F209,(AA$221+AA$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AB$129>='Assumptions '!$F209,(AB$221+AB$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AC$129>='Assumptions '!$F209,(AC$221+AC$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AD$129>='Assumptions '!$F209,(AD$221+AD$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AE$129>='Assumptions '!$F209,(AE$221+AE$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AF$129>='Assumptions '!$F209,(AF$221+AF$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AG$129>='Assumptions '!$F209,(AG$221+AG$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AH$129>='Assumptions '!$F209,(AH$221+AH$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AI$129>='Assumptions '!$F209,(AI$221+AI$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AJ$129>='Assumptions '!$F209,(AJ$221+AJ$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AK$129>='Assumptions '!$F209,(AK$221+AK$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AL$129>='Assumptions '!$F209,(AL$221+AL$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AM$129>='Assumptions '!$F209,(AM$221+AM$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AN$129>='Assumptions '!$F209,(AN$221+AN$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AO$129>='Assumptions '!$F209,(AO$221+AO$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AO$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AP$129>='Assumptions '!$F209,(AP$221+AP$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AP$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AQ$129>='Assumptions '!$F209,(AQ$221+AQ$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AQ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AR$129>='Assumptions '!$F209,(AR$221+AR$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AR$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AS$129>='Assumptions '!$F209,(AS$221+AS$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AS$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AT$129>='Assumptions '!$F209,(AT$221+AT$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AT$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AU$129>='Assumptions '!$F209,(AU$221+AU$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AU$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AV$129>='Assumptions '!$F209,(AV$221+AV$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AV$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AW$129>='Assumptions '!$F209,(AW$221+AW$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AW$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AX$129>='Assumptions '!$F209,(AX$221+AX$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AX$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AY$129>='Assumptions '!$F209,(AY$221+AY$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AY$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(AZ$129>='Assumptions '!$F209,(AZ$221+AZ$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(AZ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BA$129>='Assumptions '!$F209,(BA$221+BA$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BA$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BB$129>='Assumptions '!$F209,(BB$221+BB$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BB$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BC$129>='Assumptions '!$F209,(BC$221+BC$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BC$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BD$129>='Assumptions '!$F209,(BD$221+BD$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BD$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BE$129>='Assumptions '!$F209,(BE$221+BE$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BE$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BF$129>='Assumptions '!$F209,(BF$221+BF$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BF$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BG$129>='Assumptions '!$F209,(BG$221+BG$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BG$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BH$129>='Assumptions '!$F209,(BH$221+BH$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BH$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BI$129>='Assumptions '!$F209,(BI$221+BI$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BI$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BJ$129>='Assumptions '!$F209,(BJ$221+BJ$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BJ$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BK$129>='Assumptions '!$F209,(BK$221+BK$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BK$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BL$129>='Assumptions '!$F209,(BL$221+BL$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BL$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BM$129>='Assumptions '!$F209,(BM$221+BM$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BM$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0},{"$f":"IFERROR(IF(BN$129>='Assumptions '!$F209,(BN$221+BN$228)*INDEX('Assumptions '!$G209:$K209,,MATCH(BN$132,'Assumptions '!$G$205:$K$205,0)),0),0)","v":0}]
[null,null,null,"Total sales and marketing costs",null,null,{"$f":"SUM(G315:G318)","v":860.23},{"$f":"SUM(H315:H318)","v":860.23},860.23,613.02499999999998,613.02499999999998,591.14650000000006,591.14650000000006,591.14650000000006,591.14650000000006,591.14650000000006,563.58400000000006,563.58400000000006,1037.8724999999999,1037.8724999999999,1037.8724999999999,735.61249999999995,735.61249999999995,711.55349999999999,711.55349999999999,711.55349999999999,711.55349999999999,711.55349999999999,675.16050000000007,675.16050000000007,1088.2059999999999,1088.2059999999999,1088.2059999999999,775.60349999999994,775.60349999999994,747.94299999999998,747.94299999999998,747.94299999999998,747.94299999999998,747.94299999999998,713.08299999999997,713.08299999999997,1249.8534999999999,1249.8534999999999,1249.8534999999999,890.38599999999997,890.38599999999997,858.58500000000004,858.58500000000004,858.58500000000004,858.58500000000004,858.58500000000004,818.49250000000006,818.49250000000006,1439.7249999999999,1439.7249999999999,1439.7249999999999,1028.3699999999999,1028.3699999999999,990.19900000000007,990.19900000000007,990.19900000000007,990.19900000000007,990.19900000000007,946.09900000000005,946.09900000000005]
[]
["x",null,null,"Salaries and wages "]
[null,null,null,{"$f":"'Assumptions '!D216","v":"Role / Staff categories"}]
[null,null,null,{"$f":"'Assumptions '!D217","v":"Senior executive team"},null,null,{"$f":"IF(G$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(H$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(I$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(J$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(K$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(L$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(M$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(N$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(O$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(P$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(Q$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(R$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":844.0241666666667},{"$f":"IF(S$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(T$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(U$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(V$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(W$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(X$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(Y$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(Z$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(AA$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(AB$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(AC$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(AD$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":869.34489166666674},{"$f":"IF(AE$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AF$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AG$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AH$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AI$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AJ$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AK$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AL$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AM$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AN$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AO$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AP$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":895.42523841666673},{"$f":"IF(AQ$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AR$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AS$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AT$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AU$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AV$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AW$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AX$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AY$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(AZ$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(BA$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(BB$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":922.28799556916681},{"$f":"IF(BC$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BD$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BE$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BF$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BG$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BH$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BI$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BJ$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BK$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BL$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BM$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187},{"$f":"IF(BN$129>='Assumptions '!$F217,('Assumptions '!$G217*INDEX('Assumptions '!$H217:$L217,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":949.95663543624187}]
[null,null,null,{"$f":"'Assumptions '!D218","v":"Middle management team"},null,null,{"$f":"IF(G$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(H$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(I$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(J$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(K$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(L$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(M$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(N$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(O$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(P$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(Q$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(R$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1012.8291666666668},{"$f":"IF(S$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(T$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(U$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(V$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(W$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(X$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(Y$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(Z$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(AA$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(AB$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(AC$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(AD$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1043.2140416666668},{"$f":"IF(AE$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AF$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AG$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AH$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AI$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AJ$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AK$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AL$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AM$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AN$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AO$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AP$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1074.5104629166667},{"$f":"IF(AQ$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AR$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AS$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AT$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AU$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AV$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AW$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AX$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AY$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(AZ$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(BA$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(BB$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1106.7457768041668},{"$f":"IF(BC$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BD$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BE$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BF$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BG$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BH$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BI$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BJ$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BK$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BL$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BM$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919},{"$f":"IF(BN$129>='Assumptions '!$F218,('Assumptions '!$G218*INDEX('Assumptions '!$H218:$L218,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":1139.9481501082919}]
[null,null,null,{"$f":"'Assumptions '!D219","v":"Operators"},null,null,{"$f":"IF(G$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(H$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(I$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(J$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(K$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(L$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(M$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(N$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(O$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(P$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(Q$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(R$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":337.61},{"$f":"IF(S$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(T$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(U$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(V$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(W$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(X$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(Y$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(Z$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(AA$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(AB$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(AC$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(AD$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":347.73830000000004},{"$f":"IF(AE$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AF$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AG$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AH$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AI$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AJ$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AK$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AL$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AM$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AN$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AO$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AP$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":716.34089799999992},{"$f":"IF(AQ$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AR$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AS$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AT$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AU$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AV$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AW$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AX$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AY$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(AZ$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(BA$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(BB$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":737.83112494},{"$f":"IF(BC$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BD$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BE$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BF$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BG$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BH$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BI$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BJ$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BK$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BL$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BM$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006},{"$f":"IF(BN$129>='Assumptions '!$F219,('Assumptions '!$G219*INDEX('Assumptions '!$H219:$L219,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":759.96605868820006}]
[null,null,null,{"$f":"'Assumptions '!D220","v":"Support staff"},null,null,{"$f":"IF(G$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(H$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(I$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(J$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(K$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(L$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(M$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(N$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(O$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(P$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(Q$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(R$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":472.65333333333336},{"$f":"IF(S$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(T$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(U$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(V$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(W$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(X$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(Y$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(Z$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(AA$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(AB$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(AC$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(AD$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":486.83293333333336},{"$f":"IF(AE$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AF$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AG$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AH$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AI$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AJ$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AK$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AL$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AM$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AN$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AO$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AP$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":501.43792133333335},{"$f":"IF(AQ$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AR$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AS$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AT$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AU$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AV$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AW$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AX$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AY$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(AZ$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(BA$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(BB$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":516.48105897333335},{"$f":"IF(BC$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BD$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BE$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BF$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BG$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BH$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BI$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BJ$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BK$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BL$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BM$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345},{"$f":"IF(BN$129>='Assumptions '!$F220,('Assumptions '!$G220*INDEX('Assumptions '!$H220:$L220,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":531.97549074253345}]
[null,null,null,{"$f":"'Assumptions '!D221","v":"[Insert new role]"},null,null,{"$f":"IF(G$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(H$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(I$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(J$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(K$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(L$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(M$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(N$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(O$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(P$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Q$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(R$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(S$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(T$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(U$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(V$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(W$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(X$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Y$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Z$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AA$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AB$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AC$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AD$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AE$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AF$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AG$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AH$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AI$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AK$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AL$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AM$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AN$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AO$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AP$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AR$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AS$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AT$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AU$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AV$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AW$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AX$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AY$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BA$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BB$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BC$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BD$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BE$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BF$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BG$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BH$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BI$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BK$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BL$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BM$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BN$129>='Assumptions '!$F221,('Assumptions '!$G221*INDEX('Assumptions '!$H221:$L221,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D222","v":"[Insert new role]"},null,null,{"$f":"IF(G$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(H$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(I$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(J$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(K$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(L$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(M$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(N$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(O$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(P$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Q$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(R$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(S$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(T$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(U$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(V$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(W$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(X$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Y$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Z$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AA$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AB$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AC$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AD$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AE$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AF$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AG$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AH$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AI$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AK$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AL$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AM$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AN$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AO$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AP$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AR$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AS$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AT$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AU$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AV$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AW$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AX$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AY$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BA$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BB$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BC$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BD$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BE$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BF$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BG$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BH$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BI$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BK$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BL$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BM$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BN$129>='Assumptions '!$F222,('Assumptions '!$G222*INDEX('Assumptions '!$H222:$L222,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D223","v":"[Insert new role]"},null,null,{"$f":"IF(G$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(H$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(I$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(J$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(K$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(L$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(M$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(N$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(O$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(P$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Q$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(R$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(S$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(T$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(U$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(V$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(W$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(X$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Y$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Z$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AA$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AB$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AC$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AD$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AE$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AF$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AG$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AH$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AI$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AK$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AL$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AM$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AN$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AO$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AP$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AR$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AS$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AT$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AU$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AV$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AW$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AX$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AY$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BA$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BB$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BC$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BD$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BE$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BF$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BG$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BH$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BI$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BK$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BL$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BM$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BN$129>='Assumptions '!$F223,('Assumptions '!$G223*INDEX('Assumptions '!$H223:$L223,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D224","v":"[Insert new role]"},null,null,{"$f":"IF(G$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(H$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(I$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(J$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(K$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(L$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(M$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(N$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(O$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(P$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Q$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(R$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(S$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(T$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(U$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(V$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(W$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(X$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Y$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Z$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AA$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AB$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AC$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AD$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AE$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AF$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AG$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AH$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AI$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AK$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AL$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AM$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AN$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AO$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AP$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AR$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AS$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AT$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AU$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AV$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AW$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AX$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AY$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BA$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BB$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BC$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BD$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BE$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BF$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BG$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BH$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BI$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BK$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BL$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BM$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BN$129>='Assumptions '!$F224,('Assumptions '!$G224*INDEX('Assumptions '!$H224:$L224,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D225","v":"[Insert new role]"},null,null,{"$f":"IF(G$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(H$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(I$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(J$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(K$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(L$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(M$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(N$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(O$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(P$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Q$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(R$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(S$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(T$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(U$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(V$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(W$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(X$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Y$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Z$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AA$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AB$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AC$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AD$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AE$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AF$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AG$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AH$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AI$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AK$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AL$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AM$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AN$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AO$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AP$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AR$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AS$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AT$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AU$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AV$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AW$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AX$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AY$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BA$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BB$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BC$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BD$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BE$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BF$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BG$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BH$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BI$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BK$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BL$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BM$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BN$129>='Assumptions '!$F225,('Assumptions '!$G225*INDEX('Assumptions '!$H225:$L225,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D226","v":"[Insert new role]"},null,null,{"$f":"IF(G$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(G$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(H$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(H$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(I$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(I$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(J$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(J$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(K$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(K$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(L$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(L$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(M$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(M$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(N$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(N$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(O$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(O$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(P$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(P$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Q$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Q$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(R$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(R$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(S$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(S$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(T$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(T$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(U$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(U$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(V$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(V$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(W$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(W$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(X$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(X$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Y$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Y$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(Z$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(Z$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AA$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AB$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AC$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AD$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AE$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AF$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AG$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AH$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AI$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AJ$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AK$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AL$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AM$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AN$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AO$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AO$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AP$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AP$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AQ$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AQ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AR$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AR$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AS$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AS$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AT$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AT$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AU$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AU$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AV$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AV$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AW$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AW$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AX$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AX$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AY$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AY$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(AZ$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(AZ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BA$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BA$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BB$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BB$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BC$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BC$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BD$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BD$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BE$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BE$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BF$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BF$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BG$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BG$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BH$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BH$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BI$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BI$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BJ$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BJ$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BK$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BK$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BL$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BL$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BM$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BM$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0},{"$f":"IF(BN$129>='Assumptions '!$F226,('Assumptions '!$G226*INDEX('Assumptions '!$H226:$L226,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0))*INDEX('Assumptions '!$H$229:$L$229,,MATCH(BN$132,'Assumptions '!$H$216:$L$216,0)))/'Assumptions '!$F$9,0)","v":0}]
["x",null,null,"Total salaries and wages",null,null,{"$f":"SUM(G323:G332)","v":2667.1166666666668},{"$f":"SUM(H323:H332)","v":2667.1166666666668},2667.1166666666668,2667.1166666666668,2667.1166666666668,2667.1166666666668,2667.1166666666668,2667.1166666666668,2667.1166666666668,2667.1166666666668,2667.1166666666668,2667.1166666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,2747.1301666666668,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3187.7145206666664,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3283.3459562866669,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674,3381.8463349752674]
[]
[null,null,null,"Other staff expenses"]
[null,null,null,"Regulatory expenses ",null,null,{"$f":"G$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"H$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"I$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"J$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"K$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"L$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"M$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"N$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"O$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"P$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"Q$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"R$333*'Assumptions '!$F$232","v":666.7791666666667},{"$f":"S$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"T$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"U$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"V$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"W$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"X$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"Y$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"Z$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"AA$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"AB$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"AC$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"AD$333*'Assumptions '!$F$232","v":686.7825416666667},{"$f":"AE$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AF$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AG$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AH$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AI$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AJ$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AK$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AL$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AM$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AN$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AO$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AP$333*'Assumptions '!$F$232","v":796.92863016666661},{"$f":"AQ$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AR$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AS$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AT$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AU$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AV$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AW$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AX$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AY$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"AZ$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"BA$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"BB$333*'Assumptions '!$F$232","v":820.83648907166673},{"$f":"BC$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BD$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BE$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BF$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BG$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BH$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BI$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BJ$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BK$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BL$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BM$333*'Assumptions '!$F$232","v":845.46158374381685},{"$f":"BN$333*'Assumptions '!$F$232","v":845.46158374381685}]
[null,null,null,"Bonuses",null,null,{"$f":"G$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"H$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"I$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"J$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"K$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"L$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"M$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"N$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"O$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"P$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"Q$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"R$333*'Assumptions '!$F$233","v":80.013500000000008},{"$f":"S$333*'Assumptions '!$F$233","v":82.413905},{"$f":"T$333*'Assumptions '!$F$233","v":82.413905},{"$f":"U$333*'Assumptions '!$F$233","v":82.413905},{"$f":"V$333*'Assumptions '!$F$233","v":82.413905},{"$f":"W$333*'Assumptions '!$F$233","v":82.413905},{"$f":"X$333*'Assumptions '!$F$233","v":82.413905},{"$f":"Y$333*'Assumptions '!$F$233","v":82.413905},{"$f":"Z$333*'Assumptions '!$F$233","v":82.413905},{"$f":"AA$333*'Assumptions '!$F$233","v":82.413905},{"$f":"AB$333*'Assumptions '!$F$233","v":82.413905},{"$f":"AC$333*'Assumptions '!$F$233","v":82.413905},{"$f":"AD$333*'Assumptions '!$F$233","v":82.413905},{"$f":"AE$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AF$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AG$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AH$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AI$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AJ$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AK$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AL$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AM$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AN$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AO$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AP$333*'Assumptions '!$F$233","v":95.631435619999991},{"$f":"AQ$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AR$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AS$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AT$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AU$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AV$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AW$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AX$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AY$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"AZ$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"BA$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"BB$333*'Assumptions '!$F$233","v":98.500378688600009},{"$f":"BC$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BD$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BE$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BF$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BG$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BH$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BI$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BJ$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BK$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BL$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BM$333*'Assumptions '!$F$233","v":101.45539004925801},{"$f":"BN$333*'Assumptions '!$F$233","v":101.45539004925801}]
[null,null,null,"Total other staff expenses",null,null,{"$f":"SUM(G336:G337)","v":746.79266666666672},{"$f":"SUM(H336:H337)","v":746.79266666666672},746.79266666666672,746.79266666666672,746.79266666666672,746.79266666666672,746.79266666666672,746.79266666666672,746.79266666666672,746.79266666666672,746.79266666666672,746.79266666666672,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,769.1964466666667,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,892.56006578666666,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,919.33686776026673,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482,946.91697379307482]
[]
["x",null,null,"Administrative costs"]
[null,null,null,"Monthly overheads"]
[null,null,null,{"$f":"'Assumptions '!D237","v":"Rent & rates"},null,null,{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4},{"$f":"INDEX('Assumptions '!$F237:$J237,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":1350.4}]
[null,null,null,{"$f":"'Assumptions '!D238","v":"Utilities Split Elec and Water"},null,null,{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":270.08777850000001},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":351.11411205000002},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":456.44834566500003},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":529},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":613},{"$f":"INDEX('Assumptions '!$F238:$J238,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":613}]
[null,null,null,{"$f":"'Assumptions '!D239","v":"Internet and communication"},null,null,{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":50},{"$f":"INDEX('Assumptions '!$F239:$J239,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":50}]
[null,null,null,{"$f":"'Assumptions '!D240","v":"Bank charges"},null,null,{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":20},{"$f":"INDEX('Assumptions '!$F240:$J240,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":20}]
[null,null,null,{"$f":"'Assumptions '!D241","v":"External Services"},null,null,{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":30},{"$f":"INDEX('Assumptions '!$F241:$J241,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":30}]
[null,null,null,{"$f":"'Assumptions '!D242","v":"Business travel"},null,null,{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":150},{"$f":"INDEX('Assumptions '!$F242:$J242,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":150}]
[null,null,null,{"$f":"'Assumptions '!D243","v":"[Add other administrative cost]"},null,null,{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F243:$J243,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":0}]
[null,null,null,{"$f":"'Assumptions '!D244","v":"[Add other administrative cost]"},null,null,{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F244:$J244,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":0}]
[null,null,null,{"$f":"'Assumptions '!D245","v":"[Add other administrative cost]"},null,null,{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F245:$J245,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":0}]
[null,null,null,{"$f":"'Assumptions '!D246","v":"[Add other administrative cost]"},null,null,{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F246:$J246,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":0}]
[null,null,null,{"$f":"'Assumptions '!D247","v":"[Add other administrative cost]"},null,null,{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F247:$J247,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":0}]
[null,null,null,{"$f":"'Assumptions '!D248","v":"[Add other administrative cost]"},null,null,{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(G$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(H$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(I$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(J$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(K$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(L$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(M$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(N$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(O$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(P$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(Q$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(R$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(S$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(T$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(U$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(V$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(W$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(X$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(Y$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(Z$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AN$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AO$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AP$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AQ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AR$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AS$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AT$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AU$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AV$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AW$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AX$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AY$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(AZ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BA$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BB$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BC$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BD$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BE$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BF$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BG$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BH$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BI$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BJ$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BK$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BL$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BM$132,'Assumptions '!$F$236:$J$236,0))","v":0},{"$f":"INDEX('Assumptions '!$F248:$J248,,MATCH(BN$132,'Assumptions '!$F$236:$J$236,0))","v":0}]
[{"$nulls":6},{"$f":"SUM(G342:G353)","v":1870.4877785000001},1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,{"$f":"SUM(AM342:AM353)","v":2056.8483456650001},2056.8483456650001,2056.8483456650001,2056.8483456650001,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4]
[]
[null,null,null,"Administrative costs paid annually"]
[null,null,null,{"$f":"'Assumptions '!D251","v":"Business insurance"},null,null,{"$f":"IF(MONTH(G$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(G$132,'Assumptions '!$F$250:$J$250,0)),0)","v":506.41458474004054},{"$f":"IF(MONTH(H$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(H$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(I$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(I$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(J$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(J$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(K$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(K$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(L$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(L$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(M$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(M$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(N$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(N$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(O$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(O$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(P$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(P$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Q$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(Q$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(R$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(R$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(S$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(S$132,'Assumptions '!$F$250:$J$250,0)),0)","v":506.41458474004054},{"$f":"IF(MONTH(T$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(T$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(U$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(U$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(V$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(V$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(W$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(W$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(X$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(X$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Y$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(Y$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Z$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(Z$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AA$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AB$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AC$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AD$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AE$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":506.41458474004054},{"$f":"IF(MONTH(AF$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AG$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AH$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AI$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AJ$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AK$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AL$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AM$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AN$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AO$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AO$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AP$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AP$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AQ$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AQ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":506.41458474004054},{"$f":"IF(MONTH(AR$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AR$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AS$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AS$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AT$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AT$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AU$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AU$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AV$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AV$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AW$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AW$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AX$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AX$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AY$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AY$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AZ$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(AZ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BA$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BB$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BC$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":506.41458474004054},{"$f":"IF(MONTH(BD$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BE$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BF$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BG$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BH$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BI$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BJ$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BK$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BL$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BM$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BN$129)=MONTH('Assumptions '!$K251),INDEX('Assumptions '!$F251:$J251,,MATCH(BN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D252","v":"Business permits"},null,null,{"$f":"IF(MONTH(G$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(G$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(H$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(H$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(I$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(I$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(J$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(J$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(K$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(K$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(L$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(L$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(M$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(M$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(N$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(N$132,'Assumptions '!$F$250:$J$250,0)),0)","v":567.12},{"$f":"IF(MONTH(O$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(O$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(P$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(P$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Q$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(Q$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(R$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(R$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(S$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(S$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(T$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(T$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(U$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(U$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(V$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(V$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(W$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(W$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(X$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(X$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Y$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(Y$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Z$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(Z$132,'Assumptions '!$F$250:$J$250,0)),0)","v":567.12},{"$f":"IF(MONTH(AA$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AB$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AC$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AD$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AE$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AF$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AG$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AH$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AI$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AJ$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AK$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AL$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":567.12},{"$f":"IF(MONTH(AM$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AN$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AO$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AO$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AP$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AP$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AQ$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AQ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AR$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AR$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AS$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AS$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AT$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AT$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AU$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AU$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AV$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AV$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AW$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AW$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AX$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AX$132,'Assumptions '!$F$250:$J$250,0)),0)","v":567.12},{"$f":"IF(MONTH(AY$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AY$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AZ$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(AZ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BA$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BB$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BC$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BD$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BE$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BF$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BG$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BH$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BI$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BJ$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":567.12},{"$f":"IF(MONTH(BK$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BL$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BM$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BN$129)=MONTH('Assumptions '!$K252),INDEX('Assumptions '!$F252:$J252,,MATCH(BN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D253","v":"[Add other cost]"},null,null,{"$f":"IF(MONTH(G$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(G$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(H$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(H$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(I$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(I$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(J$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(J$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(K$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(K$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(L$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(L$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(M$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(M$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(N$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(N$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(O$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(O$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(P$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(P$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Q$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(Q$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(R$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(R$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(S$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(S$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(T$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(T$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(U$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(U$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(V$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(V$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(W$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(W$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(X$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(X$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Y$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(Y$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Z$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(Z$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AA$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AB$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AC$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AD$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AE$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AF$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AG$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AH$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AI$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AJ$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AK$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AL$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AM$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AN$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AO$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AO$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AP$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AP$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AQ$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AQ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AR$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AR$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AS$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AS$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AT$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AT$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AU$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AU$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AV$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AV$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AW$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AW$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AX$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AX$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AY$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AY$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AZ$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(AZ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BA$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BB$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BC$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BD$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BE$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BF$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BG$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BH$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BI$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BJ$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BK$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BL$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BM$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BN$129)=MONTH('Assumptions '!$K253),INDEX('Assumptions '!$F253:$J253,,MATCH(BN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D254","v":"[Add other cost]"},null,null,{"$f":"IF(MONTH(G$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(G$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(H$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(H$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(I$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(I$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(J$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(J$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(K$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(K$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(L$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(L$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(M$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(M$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(N$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(N$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(O$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(O$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(P$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(P$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Q$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(Q$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(R$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(R$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(S$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(S$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(T$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(T$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(U$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(U$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(V$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(V$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(W$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(W$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(X$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(X$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Y$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(Y$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Z$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(Z$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AA$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AB$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AC$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AD$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AE$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AF$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AG$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AH$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AI$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AJ$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AK$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AL$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AM$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AN$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AO$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AO$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AP$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AP$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AQ$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AQ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AR$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AR$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AS$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AS$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AT$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AT$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AU$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AU$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AV$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AV$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AW$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AW$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AX$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AX$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AY$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AY$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AZ$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(AZ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BA$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BB$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BC$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BD$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BE$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BF$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BG$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BH$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BI$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BJ$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BK$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BL$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BM$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BN$129)=MONTH('Assumptions '!$K254),INDEX('Assumptions '!$F254:$J254,,MATCH(BN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D255","v":"[Add other cost]"},null,null,{"$f":"IF(MONTH(G$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(G$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(H$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(H$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(I$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(I$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(J$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(J$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(K$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(K$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(L$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(L$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(M$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(M$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(N$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(N$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(O$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(O$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(P$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(P$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Q$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(Q$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(R$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(R$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(S$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(S$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(T$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(T$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(U$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(U$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(V$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(V$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(W$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(W$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(X$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(X$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Y$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(Y$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Z$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(Z$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AA$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AB$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AC$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AD$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AE$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AF$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AG$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AH$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AI$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AJ$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AK$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AL$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AM$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AN$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AO$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AO$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AP$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AP$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AQ$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AQ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AR$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AR$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AS$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AS$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AT$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AT$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AU$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AU$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AV$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AV$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AW$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AW$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AX$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AX$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AY$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AY$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AZ$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(AZ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BA$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BB$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BC$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BD$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BE$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BF$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BG$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BH$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BI$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BJ$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BK$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BL$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BM$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BN$129)=MONTH('Assumptions '!$K255),INDEX('Assumptions '!$F255:$J255,,MATCH(BN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D256","v":"[Add other cost]"},null,null,{"$f":"IF(MONTH(G$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(G$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(H$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(H$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(I$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(I$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(J$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(J$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(K$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(K$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(L$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(L$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(M$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(M$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(N$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(N$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(O$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(O$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(P$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(P$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Q$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(Q$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(R$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(R$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(S$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(S$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(T$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(T$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(U$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(U$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(V$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(V$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(W$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(W$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(X$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(X$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Y$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(Y$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(Z$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(Z$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AA$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AB$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AC$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AD$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AE$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AF$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AG$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AH$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AI$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AJ$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AK$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AL$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AM$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AN$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AO$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AO$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AP$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AP$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AQ$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AQ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AR$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AR$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AS$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AS$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AT$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AT$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AU$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AU$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AV$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AV$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AW$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AW$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AX$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AX$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AY$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AY$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(AZ$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(AZ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BA$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BA$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BB$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BB$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BC$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BC$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BD$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BD$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BE$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BE$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BF$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BF$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BG$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BG$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BH$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BH$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BI$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BI$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BJ$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BJ$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BK$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BK$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BL$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BL$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BM$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BM$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0},{"$f":"IF(MONTH(BN$129)=MONTH('Assumptions '!$K256),INDEX('Assumptions '!$F256:$J256,,MATCH(BN$132,'Assumptions '!$F$250:$J$250,0)),0)","v":0}]
[{"$nulls":6},{"$f":"SUM(G357:G362)","v":506.41458474004054},{"$f":"SUM(H357:H362)","v":0},0,0,0,0,0,567.12,0,0,0,0,506.41458474004054,0,0,0,0,0,0,567.12,0,0,0,0,506.41458474004054,0,0,0,0,0,0,567.12,0,0,0,0,506.41458474004054,0,0,0,0,0,0,567.12,0,0,0,0,506.41458474004054,0,0,0,0,0,0,567.12,0,0,0,0]
[]
[null,null,null,"Total administrative costs",null,null,{"$f":"G354+G363","v":2376.9023632400408},{"$f":"H354+H363","v":1870.4877785000001},1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,2437.6077785000002,1870.4877785000001,1870.4877785000001,1870.4877785000001,1870.4877785000001,2457.9286967900407,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,2518.6341120500001,1951.5141120500002,1951.5141120500002,1951.5141120500002,1951.5141120500002,2563.2629304050406,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2623.968345665,2056.8483456650001,2056.8483456650001,2056.8483456650001,2056.8483456650001,2635.8145847400406,2129.4,2129.4,2129.4,2129.4,2129.4,2129.4,2696.52,2129.4,2129.4,2129.4,2129.4,2719.8145847400406,2213.4,2213.4,2213.4,2213.4,2213.4,2213.4,2780.52,2213.4,2213.4,2213.4,2213.4]
[]
["x",null,null,"CapEx schedules"]
[]
["x",null,null,"Existing assets"]
[null,null,null,{"$f":"'Assumptions '!D265","v":"Fridge"}]
[null,null,null,"Opening balance",null,null,{"$f":"'Assumptions '!F265","v":1000},{"$f":"G373","v":976.19047619047615},{"$f":"H373","v":952.94784580498867},{"$f":"I373","v":930.2586113810604},{"$f":"J373","v":908.10959682436851},{"$f":"K373","v":886.48793975712169},{"$f":"L373","v":865.38108404861885},{"$f":"M373","v":844.77677252365174},{"$f":"N373","v":824.66303984451713},{"$f":"O373","v":805.02820556250481},{"$f":"P373","v":785.86086733482614},{"$f":"Q373","v":767.14989430304456},{"$f":"R373","v":748.88442062916261},{"$f":"S373","v":731.05383918561108},{"$f":"T373","v":713.64779539547749},{"$f":"U373","v":696.65618121939474},{"$f":"V373","v":680.06912928559962},{"$f":"W373","v":663.877007159752},{"$f":"X373","v":648.0704117511865},{"$f":"Y373","v":632.64016385234868},{"$f":"Z373","v":617.57730280824512},{"$f":"AA373","v":602.87308131281077},{"$f":"AB373","v":588.51896032917239},{"$f":"AC373","v":574.5066041308587},{"$f":"AD373","v":560.82787546107636},{"$f":"AE373","v":547.47483080724123},{"$f":"AF373","v":534.4397157880212},{"$f":"AG373","v":521.7149606502112},{"$f":"AH373","v":509.2931758728252},{"$f":"AI373","v":497.16714787585317},{"$f":"AJ373","v":485.32983483119},{"$f":"AK373","v":473.77436257330453},{"$f":"AL373","v":462.49402060727346},{"$f":"AM373","v":451.48225821186219},{"$f":"AN373","v":440.73268063538927},{"$f":"AO373","v":430.23904538216573},{"$f":"AP373","v":419.99525858735228},{"$f":"AQ373","v":409.99537147812958},{"$f":"AR373","v":400.23357691912651},{"$f":"AS373","v":390.70420604009968},{"$f":"AT373","v":381.40172494390686},{"$f":"AU373","v":372.32073149286146},{"$f":"AV373","v":363.45595217160286},{"$f":"AW373","v":354.80223902465991},{"$f":"AX373","v":346.35456666692994},{"$f":"AY373","v":338.10802936533639},{"$f":"AZ373","v":330.05783818997122},{"$f":"BA373","v":322.19931823306712},{"$f":"BB373","v":314.52790589418458},{"$f":"BC373","v":307.03914623003732},{"$f":"BD373","v":299.72869036741736},{"$f":"BE373","v":292.59229297771697},{"$f":"BF373","v":285.62580981158084},{"$f":"BG373","v":278.82519529225749},{"$f":"BH373","v":272.18650016625134},{"$f":"BI373","v":265.70586920991201},{"$f":"BJ373","v":259.37953899062836},{"$f":"BK373","v":253.20383568132769},{"$f":"BL373","v":247.17517292701035},{"$f":"BM373","v":241.29004976208154}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-('Assumptions '!$H$265/'Assumptions '!$F$9)*G$371","v":-23.809523809523807},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*H$371","v":-23.242630385487526},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*I$371","v":-22.689234423928301},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*J$371","v":-22.149014556691913},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*K$371","v":-21.621657067246868},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*L$371","v":-21.106855708502895},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*M$371","v":-20.604311524967112},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*N$371","v":-20.113732679134564},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*O$371","v":-19.63483428201231},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*P$371","v":-19.167338227678684},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*Q$371","v":-18.710973031781574},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*R$371","v":-18.265473673882013},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*S$371","v":-17.830581443551491},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*T$371","v":-17.406043790133594},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*U$371","v":-16.991614176082795},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*V$371","v":-16.587051933795113},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*W$371","v":-16.192122125847607},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*X$371","v":-15.806595408565522},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*Y$371","v":-15.430247898837774},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*Z$371","v":-15.062861044103538},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AA$371","v":-14.704221495434407},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AB$371","v":-14.354120983638351},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AC$371","v":-14.012356198313627},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AD$371","v":-13.67872866978235},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AE$371","v":-13.35304465383515},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AF$371","v":-13.035115019220029},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AG$371","v":-12.724755137810028},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AH$371","v":-12.42178477738598},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AI$371","v":-12.126027996972027},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AJ$371","v":-11.837313044663171},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AK$371","v":-11.555472257885475},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AL$371","v":-11.28034196603106},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AM$371","v":-11.011762395411273},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AN$371","v":-10.749577576472909},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AO$371","v":-10.493635253223554},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AP$371","v":-10.243786794813468},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AQ$371","v":-9.9998871092226729},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AR$371","v":-9.7617945590030857},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AS$371","v":-9.5293708790268212},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AT$371","v":-9.3024810961928495},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AU$371","v":-9.0809934510454013},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AV$371","v":-8.8647793212586059},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AW$371","v":-8.6537131469429251},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AX$371","v":-8.4476723577299975},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AY$371","v":-8.2465373015935697},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*AZ$371","v":-8.0501911753651516},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BA$371","v":-7.8585199569040762},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BB$371","v":-7.6714123388825497},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BC$371","v":-7.4887596641472518},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BD$371","v":-7.3104558626199356},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BE$371","v":-7.1363973897004129},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BF$371","v":-6.9664831661361175},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BG$371","v":-6.8006145193233527},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BH$371","v":-6.6386951260061302},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BI$371","v":-6.4806309563393167},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BJ$371","v":-6.3263302192836193},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BK$371","v":-6.1757033093006752},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BL$371","v":-6.0286627543173257},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BM$371","v":-5.8851231649288174},{"$f":"-'Assumptions '!$H$265/'Assumptions '!$F$9*BN$371","v":-5.745001184811465}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G371:G372)","v":976.19047619047615},952.94784580498867,{"$f":"SUM(I371:I372)","v":930.2586113810604},908.10959682436851,886.48793975712169,865.38108404861885,844.77677252365174,824.66303984451713,805.02820556250481,785.86086733482614,767.14989430304456,748.88442062916261,731.05383918561108,713.64779539547749,696.65618121939474,680.06912928559962,663.877007159752,648.0704117511865,632.64016385234868,617.57730280824512,602.87308131281077,588.51896032917239,574.5066041308587,560.82787546107636,547.47483080724123,534.4397157880212,521.7149606502112,509.2931758728252,497.16714787585317,485.32983483119,473.77436257330453,462.49402060727346,451.48225821186219,440.73268063538927,430.23904538216573,419.99525858735228,409.99537147812958,400.23357691912651,390.70420604009968,381.40172494390686,372.32073149286146,363.45595217160286,354.80223902465991,346.35456666692994,338.10802936533639,330.05783818997122,322.19931823306712,314.52790589418458,307.03914623003732,299.72869036741736,292.59229297771697,285.62580981158084,278.82519529225749,272.18650016625134,265.70586920991201,259.37953899062836,253.20383568132769,247.17517292701035,241.29004976208154,235.54504857727008]
[]
[null,null,null,{"$f":"'Assumptions '!D266","v":"Power protection unit"}]
[null,null,null,"Opening balance",null,null,{"$f":"'Assumptions '!$F$266","v":250},{"$f":"G378","v":244.04761904761904},238.23696145124717,232.5646528452651,227.02739920609213,221.62198493928042,216.34527101215471,211.19419313091294,206.16575996112928,201.2570513906262,196.46521683370653,191.78747357576114,187.22110515729065,182.76345979640277,178.41194884886937,174.16404530484868,170.0172823213999,165.969251789938,162.01760293779662,158.16004096308717,154.39432570206128,150.71827032820269,147.1297400822931,143.62665103271468,140.20696886526909,136.86870770181031,133.6099289470053,130.4287401625528,127.3232939682063,124.29178696896329,121.3324587077975,118.44359064332613,115.62350515181836,112.87056455296555,110.18317015884732,107.55976134554143,104.99881464683807,102.4988428695324,100.05839422978163,97.676051510024919,95.350431235976714,93.080182873215364,90.863988042900715,88.700559756164978,86.588641666732485,84.527007341334098,82.514459547492805,80.549829558266779,78.631976473546146,76.759786557509329,74.932172591854339,73.148073244429241,71.406452452895209,69.706298823064373,68.046625041562834,66.426467302478002,64.84488474765709,63.300958920331922,61.793793231752588,60.322512440520384]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*G$376","v":-5.9523809523809517},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*H$376","v":-5.8106575963718816},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*I$376","v":-5.6723086059820753},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*J$376","v":-5.5372536391729783},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*K$376","v":-5.4054142668117171},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*L$376","v":-5.2767139271257237},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*M$376","v":-5.1510778812417781},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*N$376","v":-5.0284331697836411},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*O$376","v":-4.9087085705030775},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*P$376","v":-4.791834556919671},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*Q$376","v":-4.6777432579453935},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*R$376","v":-4.5663684184705033},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*S$376","v":-4.4576453608878728},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*T$376","v":-4.3515109475333986},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*U$376","v":-4.2479035440206987},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*V$376","v":-4.1467629834487783},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*W$376","v":-4.0480305314619018},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*X$376","v":-3.9516488521413806},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*Y$376","v":-3.8575619747094434},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*Z$376","v":-3.7657152610258846},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AA$376","v":-3.6760553738586017},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AB$376","v":-3.5885302459095878},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AC$376","v":-3.5030890495784068},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AD$376","v":-3.4196821674455875},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AE$376","v":-3.3382611634587875},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AF$376","v":-3.2587787548050073},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AG$376","v":-3.1811887844525071},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AH$376","v":-3.105446194346495},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AI$376","v":-3.0315069992430068},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AJ$376","v":-2.9593282611657927},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AK$376","v":-2.8888680644713687},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AL$376","v":-2.8200854915077649},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AM$376","v":-2.7529405988528182},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AN$376","v":-2.6873943941182272},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AO$376","v":-2.6234088133058884},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AP$376","v":-2.5609466987033671},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AQ$376","v":-2.4999717773056682},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AR$376","v":-2.4404486397507714},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AS$376","v":-2.3823427197567053},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AT$376","v":-2.3256202740482124},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AU$376","v":-2.2702483627613503},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AV$376","v":-2.2161948303146515},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AW$376","v":-2.1634282867357313},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AX$376","v":-2.1119180894324994},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AY$376","v":-2.0616343253983924},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*AZ$376","v":-2.0125477938412879},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BA$376","v":-1.9646299892260191},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BB$376","v":-1.9178530847206374},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BC$376","v":-1.872189916036813},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BD$376","v":-1.8276139656549839},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BE$376","v":-1.7840993474251032},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BF$376","v":-1.7416207915340294},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BG$376","v":-1.7001536298308382},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BH$376","v":-1.6596737815015326},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BI$376","v":-1.6201577390848292},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BJ$376","v":-1.5815825548209048},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BK$376","v":-1.5439258273251688},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BL$376","v":-1.5071656885793314},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BM$376","v":-1.4712807912322043},{"$f":"-'Assumptions '!$H$266/'Assumptions '!$F$9*BN$376","v":-1.4362502962028663}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G376:G377)","v":244.04761904761904},238.23696145124717,232.5646528452651,227.02739920609213,221.62198493928042,216.34527101215471,211.19419313091294,206.16575996112928,201.2570513906262,196.46521683370653,191.78747357576114,187.22110515729065,182.76345979640277,178.41194884886937,174.16404530484868,170.0172823213999,165.969251789938,162.01760293779662,158.16004096308717,154.39432570206128,150.71827032820269,147.1297400822931,143.62665103271468,140.20696886526909,136.86870770181031,133.6099289470053,130.4287401625528,127.3232939682063,124.29178696896329,121.3324587077975,118.44359064332613,115.62350515181836,{"$f":"SUM(AM376:AM377)","v":112.87056455296555},110.18317015884732,107.55976134554143,104.99881464683807,102.4988428695324,100.05839422978163,97.676051510024919,95.350431235976714,93.080182873215364,90.863988042900715,88.700559756164978,86.588641666732485,84.527007341334098,82.514459547492805,80.549829558266779,78.631976473546146,76.759786557509329,74.932172591854339,73.148073244429241,71.406452452895209,69.706298823064373,68.046625041562834,66.426467302478002,64.84488474765709,63.300958920331922,61.793793231752588,60.322512440520384,58.88626214431752]
[]
[null,null,null,{"$f":"'Assumptions '!D267","v":"[Add existing asset]"}]
[null,null,null,"Opening balance",null,null,{"$f":"'Assumptions '!$F$267","v":0},{"$f":"G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*G$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*H$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*I$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*J$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*K$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*L$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*M$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*N$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*O$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*P$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*Q$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*R$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*S$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*T$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*U$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*V$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*W$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*X$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*Y$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*Z$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AA$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AB$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AC$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AD$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AE$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AF$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AG$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AH$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AI$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AJ$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AK$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AL$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AM$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AN$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AO$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AP$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AQ$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AR$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AS$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AT$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AU$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AV$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AW$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AX$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AY$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*AZ$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BA$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BB$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BC$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BD$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BE$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BF$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BG$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BH$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BI$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BJ$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BK$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BL$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BM$381","v":0},{"$f":"-'Assumptions '!$H$267/'Assumptions '!$F$9*BN$381","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G381:G382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM381:AM382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Assumptions '!D268","v":"[Add existing asset]"}]
[null,null,null,"Opening balance",null,null,{"$f":"'Assumptions '!$F$268","v":0},{"$f":"G388","v":0},{"$f":"H388","v":0},{"$f":"I388","v":0},{"$f":"J388","v":0},{"$f":"K388","v":0},{"$f":"L388","v":0},{"$f":"M388","v":0},{"$f":"N388","v":0},{"$f":"O388","v":0},{"$f":"P388","v":0},{"$f":"Q388","v":0},{"$f":"R388","v":0},{"$f":"S388","v":0},{"$f":"T388","v":0},{"$f":"U388","v":0},{"$f":"V388","v":0},{"$f":"W388","v":0},{"$f":"X388","v":0},{"$f":"Y388","v":0},{"$f":"Z388","v":0},{"$f":"AA388","v":0},{"$f":"AB388","v":0},{"$f":"AC388","v":0},{"$f":"AD388","v":0},{"$f":"AE388","v":0},{"$f":"AF388","v":0},{"$f":"AG388","v":0},{"$f":"AH388","v":0},{"$f":"AI388","v":0},{"$f":"AJ388","v":0},{"$f":"AK388","v":0},{"$f":"AL388","v":0},{"$f":"AM388","v":0},{"$f":"AN388","v":0},{"$f":"AO388","v":0},{"$f":"AP388","v":0},{"$f":"AQ388","v":0},{"$f":"AR388","v":0},{"$f":"AS388","v":0},{"$f":"AT388","v":0},{"$f":"AU388","v":0},{"$f":"AV388","v":0},{"$f":"AW388","v":0},{"$f":"AX388","v":0},{"$f":"AY388","v":0},{"$f":"AZ388","v":0},{"$f":"BA388","v":0},{"$f":"BB388","v":0},{"$f":"BC388","v":0},{"$f":"BD388","v":0},{"$f":"BE388","v":0},{"$f":"BF388","v":0},{"$f":"BG388","v":0},{"$f":"BH388","v":0},{"$f":"BI388","v":0},{"$f":"BJ388","v":0},{"$f":"BK388","v":0},{"$f":"BL388","v":0},{"$f":"BM388","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*G$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*H$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*I$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*J$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*K$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*L$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*M$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*N$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*O$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*P$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*Q$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*R$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*S$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*T$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*U$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*V$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*W$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*X$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*Y$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*Z$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AA$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AB$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AC$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AD$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AE$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AF$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AG$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AH$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AI$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AJ$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AK$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AL$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AM$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AN$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AO$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AP$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AQ$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AR$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AS$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AT$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AU$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AV$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AW$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AX$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AY$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*AZ$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BA$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BB$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BC$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BD$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BE$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BF$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BG$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BH$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BI$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BJ$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BK$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BL$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BM$386","v":0},{"$f":"-'Assumptions '!$H$268/'Assumptions '!$F$9*BN$386","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G386:G387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM386:AM387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Assumptions '!D269","v":"[Add existing asset]"}]
[null,null,null,"Opening balance",null,null,{"$f":"'Assumptions '!$F$269","v":0},{"$f":"G393","v":0},{"$f":"H393","v":0},{"$f":"I393","v":0},{"$f":"J393","v":0},{"$f":"K393","v":0},{"$f":"L393","v":0},{"$f":"M393","v":0},{"$f":"N393","v":0},{"$f":"O393","v":0},{"$f":"P393","v":0},{"$f":"Q393","v":0},{"$f":"R393","v":0},{"$f":"S393","v":0},{"$f":"T393","v":0},{"$f":"U393","v":0},{"$f":"V393","v":0},{"$f":"W393","v":0},{"$f":"X393","v":0},{"$f":"Y393","v":0},{"$f":"Z393","v":0},{"$f":"AA393","v":0},{"$f":"AB393","v":0},{"$f":"AC393","v":0},{"$f":"AD393","v":0},{"$f":"AE393","v":0},{"$f":"AF393","v":0},{"$f":"AG393","v":0},{"$f":"AH393","v":0},{"$f":"AI393","v":0},{"$f":"AJ393","v":0},{"$f":"AK393","v":0},{"$f":"AL393","v":0},{"$f":"AM393","v":0},{"$f":"AN393","v":0},{"$f":"AO393","v":0},{"$f":"AP393","v":0},{"$f":"AQ393","v":0},{"$f":"AR393","v":0},{"$f":"AS393","v":0},{"$f":"AT393","v":0},{"$f":"AU393","v":0},{"$f":"AV393","v":0},{"$f":"AW393","v":0},{"$f":"AX393","v":0},{"$f":"AY393","v":0},{"$f":"AZ393","v":0},{"$f":"BA393","v":0},{"$f":"BB393","v":0},{"$f":"BC393","v":0},{"$f":"BD393","v":0},{"$f":"BE393","v":0},{"$f":"BF393","v":0},{"$f":"BG393","v":0},{"$f":"BH393","v":0},{"$f":"BI393","v":0},{"$f":"BJ393","v":0},{"$f":"BK393","v":0},{"$f":"BL393","v":0},{"$f":"BM393","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*G$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*H$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*I$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*J$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*K$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*L$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*M$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*N$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*O$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*P$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*Q$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*R$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*S$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*T$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*U$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*V$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*W$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*X$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*Y$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*Z$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AA$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AB$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AC$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AD$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AE$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AF$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AG$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AH$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AI$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AJ$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AK$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AL$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AM$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AN$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AO$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AP$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AQ$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AR$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AS$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AT$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AU$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AV$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AW$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AX$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AY$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*AZ$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BA$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BB$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BC$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BD$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BE$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BF$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BG$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BH$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BI$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BJ$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BK$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BL$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BM$391","v":0},{"$f":"-'Assumptions '!$H$269/'Assumptions '!$F$9*BN$391","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G391:G392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM391:AM392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["x",null,null,"New assets"]
[null,null,null,{"$f":"'Assumptions '!D273","v":"Solar system"}]
[null,null,null,"Opening balance",null,null,{"$f":"F401","v":0},{"$f":"G401","v":89250},88506.25,87768.697916666672,87037.292100694453,86311.981333188669,85592.714822078764,84879.442198561446,84172.113513573437,83470.679234293653,82775.090240674544,82085.297822002263,81401.253673485582,80722.909892873198,80050.218977099255,79383.133818956761,78721.607703798785,78065.594306267129,77415.047687048238,76769.92228965617,76130.172937242372,75495.754829432015,74866.623539186752,74242.735009693526,73624.045551279414,73010.511838352089,72402.090906365818,71798.740148812765,71200.417314239327,70607.080503287332,70018.688165759944,69435.199097711942,68856.572438564341,68282.767668242974,67713.744604340944,67149.463399304776,66589.884537643899,66034.968833163526,65484.6774262205,64938.971781001994,64397.813682826978,63861.165235470085,63328.988858507837,62801.247284686935,62277.903557314545,61758.921027670258,61244.263352439673,60733.89449116934,60227.77870374293,59725.880547878405,59228.164876646086,58734.596836007368,58245.141862373974,57759.765680187527,57278.4342995193,56801.11401368997,56327.771396909222,55858.373301934982,55392.886857752193,54931.279467270928]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":90000},{"$f":"IF(H$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(M$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$273,'Assumptions '!$F$273,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G398:G399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-750},{"$f":"-SUM(H398:H399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-743.75},{"$f":"-SUM(I398:I399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-737.55208333333337},{"$f":"-SUM(J398:J399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-731.40581597222229},{"$f":"-SUM(K398:K399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-725.31076750578711},{"$f":"-SUM(L398:L399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-719.26651110990554},{"$f":"-SUM(M398:M399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-713.27262351732304},{"$f":"-SUM(N398:N399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-707.32868498801201},{"$f":"-SUM(O398:O399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-701.43427927977859},{"$f":"-SUM(P398:P399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-695.58899361911381},{"$f":"-SUM(Q398:Q399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-689.79241867228791},{"$f":"-SUM(R398:R399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-684.04414851668548},{"$f":"-SUM(S398:S399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-678.34378061237987},{"$f":"-SUM(T398:T399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-672.69091577394329},{"$f":"-SUM(U398:U399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-667.08515814249381},{"$f":"-SUM(V398:V399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-661.52611515797298},{"$f":"-SUM(W398:W399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-656.01339753165655},{"$f":"-SUM(X398:X399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-650.54661921889272},{"$f":"-SUM(Y398:Y399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-645.12539739206863},{"$f":"-SUM(Z398:Z399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-639.74935241380138},{"$f":"-SUM(AA398:AA399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-634.41810781035315},{"$f":"-SUM(AB398:AB399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-629.13129024526677},{"$f":"-SUM(AC398:AC399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-623.8885294932229},{"$f":"-SUM(AD398:AD399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-618.68945841411266},{"$f":"-SUM(AE398:AE399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-613.53371292732845},{"$f":"-SUM(AF398:AF399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-608.42093198626742},{"$f":"-SUM(AG398:AG399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-603.35075755304842},{"$f":"-SUM(AH398:AH399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-598.32283457343965},{"$f":"-SUM(AI398:AI399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-593.33681095199438},{"$f":"-SUM(AJ398:AJ399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-588.39233752739437},{"$f":"-SUM(AK398:AK399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-583.48906804799958},{"$f":"-SUM(AL398:AL399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-578.62665914759953},{"$f":"-SUM(AM398:AM399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-573.80477032136946},{"$f":"-SUM(AN398:AN399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-569.02306390202477},{"$f":"-SUM(AO398:AO399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-564.28120503617447},{"$f":"-SUM(AP398:AP399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-559.57886166087314},{"$f":"-SUM(AQ398:AQ399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-554.91570448036578},{"$f":"-SUM(AR398:AR399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-550.29140694302941},{"$f":"-SUM(AS398:AS399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-545.70564521850417},{"$f":"-SUM(AT398:AT399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-541.15809817501656},{"$f":"-SUM(AU398:AU399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-536.64844735689144},{"$f":"-SUM(AV398:AV399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-532.17637696225074},{"$f":"-SUM(AW398:AW399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-527.74157382089868},{"$f":"-SUM(AX398:AX399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-523.34372737239107},{"$f":"-SUM(AY398:AY399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-518.98252964428787},{"$f":"-SUM(AZ398:AZ399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-514.65767523058548},{"$f":"-SUM(BA398:BA399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-510.36886127033063},{"$f":"-SUM(BB398:BB399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-506.11578742641115},{"$f":"-SUM(BC398:BC399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-501.89815586452443},{"$f":"-SUM(BD398:BD399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-497.71567123232006},{"$f":"-SUM(BE398:BE399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-493.56804063871738},{"$f":"-SUM(BF398:BF399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-489.45497363339473},{"$f":"-SUM(BG398:BG399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-485.3761821864498},{"$f":"-SUM(BH398:BH399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-481.33138066822937},{"$f":"-SUM(BI398:BI399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-477.32028582932747},{"$f":"-SUM(BJ398:BJ399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-473.34261678074972},{"$f":"-SUM(BK398:BK399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-469.39809497424352},{"$f":"-SUM(BL398:BL399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-465.4864441827915},{"$f":"-SUM(BM398:BM399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-461.60739048126828},{"$f":"-SUM(BN398:BN399)*('Assumptions '!$I$273/'Assumptions '!$F$9)","v":-457.76066222725774}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G398:G400)","v":89250},88506.25,87768.697916666672,87037.292100694453,86311.981333188669,85592.714822078764,84879.442198561446,84172.113513573437,83470.679234293653,82775.090240674544,82085.297822002263,81401.253673485582,80722.909892873198,80050.218977099255,79383.133818956761,78721.607703798785,78065.594306267129,77415.047687048238,76769.92228965617,76130.172937242372,75495.754829432015,74866.623539186752,74242.735009693526,73624.045551279414,73010.511838352089,72402.090906365818,71798.740148812765,71200.417314239327,70607.080503287332,70018.688165759944,69435.199097711942,68856.572438564341,{"$f":"SUM(AM398:AM400)","v":68282.767668242974},67713.744604340944,67149.463399304776,66589.884537643899,66034.968833163526,65484.6774262205,64938.971781001994,64397.813682826978,63861.165235470085,63328.988858507837,62801.247284686935,62277.903557314545,61758.921027670258,61244.263352439673,60733.89449116934,60227.77870374293,59725.880547878405,59228.164876646086,58734.596836007368,58245.141862373974,57759.765680187527,57278.4342995193,56801.11401368997,56327.771396909222,55858.373301934982,55392.886857752193,54931.279467270928,54473.51880504367]
[]
[null,null,null,{"$f":"'Assumptions '!D274","v":"Energy storage (battery)"}]
[null,null,null,"Opening balance",null,null,{"$f":"F407","v":0},{"$f":"G407","v":14687.5},{"$f":"H407","v":14381.510416666666},{"$f":"I407","v":14081.895616319443},{"$f":"J407","v":13788.522790979456},{"$f":"K407","v":13501.261899500718},{"$f":"L407","v":13219.985609927786},{"$f":"M407","v":12944.569243054289},{"$f":"N407","v":12674.890717157325},{"$f":"O407","v":12410.830493883213},{"$f":"P407","v":12152.271525260647},{"$f":"Q407","v":11899.099201817717},{"$f":"R407","v":11651.201301779847},{"$f":"S407","v":11408.4679413261},{"$f":"T407","v":11170.791525881807},{"$f":"U407","v":10938.066702425936},{"$f":"V407","v":10710.190312792063},{"$f":"W407","v":10487.061347942228},{"$f":"X407","v":10268.580903193431},{"$f":"Y407","v":10054.652134376902},{"$f":"Z407","v":9845.180214910717},{"$f":"AA407","v":9640.0722937667433},{"$f":"AB407","v":9439.2374543132701},{"$f":"AC407","v":9242.5866740150777},{"$f":"AD407","v":9050.0327849730966},{"$f":"AE407","v":8861.4904352861577},{"$f":"AF407","v":8676.8760512176959},{"$f":"AG407","v":8496.1078001506612},{"$f":"AH407","v":8319.1055543141883},{"$f":"AI407","v":8145.7908552659765},{"$f":"AJ407","v":7976.0868791146022},{"$f":"AK407","v":7809.9184024663809},{"$f":"AL407","v":7647.2117690816649},{"$f":"AM407","v":7487.8948572257968},{"$f":"AN407","v":7331.8970477002595},{"$f":"AO407","v":7179.1491925398377},{"$f":"AP407","v":7029.5835843619243},{"$f":"AQ407","v":6883.1339263543841},{"$f":"AR407","v":6739.7353028886682},{"$f":"AS407","v":6599.3241507451539},{"$f":"AT407","v":6461.8382309379631},{"$f":"AU407","v":6327.2166011267554},{"$f":"AV407","v":6195.3995886032817},{"$f":"AW407","v":6066.3287638407137},{"$f":"AX407","v":5939.946914594032},{"$f":"AY407","v":5816.1980205399896},{"$f":"AZ407","v":5695.0272284454068},{"$f":"BA407","v":5576.380827852794},{"$f":"BB407","v":5460.206227272527},{"$f":"BC407","v":5346.451930871016},{"$f":"BD407","v":5235.0675156445368},{"$f":"BE407","v":5126.003609068609},{"$f":"BF407","v":5019.2118672130127},{"$f":"BG407","v":4914.6449533127416},{"$f":"BH407","v":4812.2565167853927},{"$f":"BI407","v":4712.0011726856974},{"$f":"BJ407","v":4613.8344815880791},{"$f":"BK407","v":4517.7129298883274},{"$f":"BL407","v":4423.593910515654},{"$f":"BM407","v":4331.4357040465775}]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":15000},{"$f":"IF(H$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(M$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$274,'Assumptions '!$F$274,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G404:G405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-312.5},{"$f":"-SUM(H404:H405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-305.98958333333331},{"$f":"-SUM(I404:I405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-299.61480034722217},{"$f":"-SUM(J404:J405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-293.37282533998837},{"$f":"-SUM(K404:K405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-287.26089147873864},{"$f":"-SUM(L404:L405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-281.2762895729316},{"$f":"-SUM(M404:M405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-275.41636687349552},{"$f":"-SUM(N404:N405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-269.67852589696435},{"$f":"-SUM(O404:O405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-264.06022327411091},{"$f":"-SUM(P404:P405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-258.55896862256691},{"$f":"-SUM(Q404:Q405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-253.17232344293012},{"$f":"-SUM(R404:R405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-247.89790003786908},{"$f":"-SUM(S404:S405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-242.7333604537468},{"$f":"-SUM(T404:T405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-237.67641544429375},{"$f":"-SUM(U404:U405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-232.72482345587096},{"$f":"-SUM(V404:V405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-227.87638963387366},{"$f":"-SUM(W404:W405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-223.12896484983463},{"$f":"-SUM(X404:X405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-218.4804447487964},{"$f":"-SUM(Y404:Y405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-213.92876881652981},{"$f":"-SUM(Z404:Z405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-209.47191946618545},{"$f":"-SUM(AA404:AA405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-205.10792114397327},{"$f":"-SUM(AB404:AB405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-200.83483945347382},{"$f":"-SUM(AC404:AC405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-196.65078029819313},{"$f":"-SUM(AD404:AD405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-192.55388904198077},{"$f":"-SUM(AE404:AE405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-188.5423496869395},{"$f":"-SUM(AF404:AF405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-184.61438406846162},{"$f":"-SUM(AG404:AG405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-180.76825106703532},{"$f":"-SUM(AH404:AH405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-177.0022458364721},{"$f":"-SUM(AI404:AI405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-173.31469904821225},{"$f":"-SUM(AJ404:AJ405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-169.70397615137449},{"$f":"-SUM(AK404:AK405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-166.16847664822086},{"$f":"-SUM(AL404:AL405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-162.70663338471627},{"$f":"-SUM(AM404:AM405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-159.316911855868},{"$f":"-SUM(AN404:AN405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-155.99780952553743},{"$f":"-SUM(AO404:AO405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-152.74785516042206},{"$f":"-SUM(AP404:AP405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-149.56560817791328},{"$f":"-SUM(AQ404:AQ405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-146.44965800754008},{"$f":"-SUM(AR404:AR405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-143.39862346571633},{"$f":"-SUM(AS404:AS405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-140.4111521435139},{"$f":"-SUM(AT404:AT405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-137.4859198071907},{"$f":"-SUM(AU404:AU405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-134.62162981120755},{"$f":"-SUM(AV404:AV405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-131.81701252347406},{"$f":"-SUM(AW404:AW405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-129.07082476256835},{"$f":"-SUM(AX404:AX405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-126.38184924668153},{"$f":"-SUM(AY404:AY405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-123.74889405404232},{"$f":"-SUM(AZ404:AZ405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-121.17079209458311},{"$f":"-SUM(BA404:BA405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-118.64640059261264},{"$f":"-SUM(BB404:BB405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-116.17460058026654},{"$f":"-SUM(BC404:BC405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-113.75429640151097},{"$f":"-SUM(BD404:BD405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-111.38441522647949},{"$f":"-SUM(BE404:BE405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-109.06390657592785},{"$f":"-SUM(BF404:BF405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-106.79174185559602},{"$f":"-SUM(BG404:BG405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-104.56691390027109},{"$f":"-SUM(BH404:BH405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-102.38843652734877},{"$f":"-SUM(BI404:BI405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-100.25534409969568},{"$f":"-SUM(BJ404:BJ405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-98.166691097618695},{"$f":"-SUM(BK404:BK405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-96.121551699751649},{"$f":"-SUM(BL404:BL405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-94.119019372673478},{"$f":"-SUM(BM404:BM405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-92.15820646907612},{"$f":"-SUM(BN404:BN405)*('Assumptions '!$I$274/'Assumptions '!$F$9)","v":-90.238243834303688}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G404:G406)","v":14687.5},14381.510416666666,14081.895616319443,13788.522790979456,13501.261899500718,13219.985609927786,12944.569243054289,12674.890717157325,12410.830493883213,12152.271525260647,11899.099201817717,11651.201301779847,11408.4679413261,11170.791525881807,10938.066702425936,10710.190312792063,10487.061347942228,10268.580903193431,10054.652134376902,9845.180214910717,9640.0722937667433,9439.2374543132701,9242.5866740150777,9050.0327849730966,8861.4904352861577,8676.8760512176959,8496.1078001506612,8319.1055543141883,8145.7908552659765,7976.0868791146022,7809.9184024663809,7647.2117690816649,{"$f":"SUM(AM404:AM406)","v":7487.8948572257968},7331.8970477002595,7179.1491925398377,7029.5835843619243,6883.1339263543841,6739.7353028886682,6599.3241507451539,6461.8382309379631,6327.2166011267554,6195.3995886032817,6066.3287638407137,5939.946914594032,5816.1980205399896,5695.0272284454068,5576.380827852794,5460.206227272527,5346.451930871016,5235.0675156445368,5126.003609068609,5019.2118672130127,4914.6449533127416,4812.2565167853927,4712.0011726856974,4613.8344815880791,4517.7129298883274,4423.593910515654,4331.4357040465775,4241.1974602122737]
[]
[null,null,null,{"$f":"'Assumptions '!$D$275","v":"Cold room"}]
[null,null,null,"Opening balance",null,null,{"$f":"F413","v":0},{"$f":"G413","v":84291.666666666672},{"$f":"H413","v":83589.236111111109},{"$f":"I413","v":82892.659143518511},{"$f":"J413","v":82201.886983989185},{"$f":"K413","v":81516.871259122607},{"$f":"L413","v":80837.563998629921},{"$f":"M413","v":80163.917631974677},{"$f":"N413","v":79495.884985041557},{"$f":"O413","v":78833.419276832879},{"$f":"P413","v":78176.474116192607},{"$f":"Q413","v":77525.003498557664},{"$f":"R413","v":76878.961802736347},{"$f":"S413","v":76238.30378771355},{"$f":"T413","v":75602.984589482599},{"$f":"U413","v":74972.959717903577},{"$f":"V413","v":74348.185053587717},{"$f":"W413","v":73728.616844807824},{"$f":"X413","v":73114.21170443442},{"$f":"Y413","v":72504.926606897468},{"$f":"Z413","v":71900.718885173323},{"$f":"AA413","v":71301.546227796876},{"$f":"AB413","v":70707.366675898564},{"$f":"AC413","v":70118.13862026608},{"$f":"AD413","v":69533.820798430534},{"$f":"AE413","v":68954.372291776948},{"$f":"AF413","v":68379.752522678813},{"$f":"AG413","v":67809.921251656488},{"$f":"AH413","v":67244.838574559355},{"$f":"AI413","v":66684.464919771359},{"$f":"AJ413","v":66128.761045439926},{"$f":"AK413","v":65577.688036727923},{"$f":"AL413","v":65031.207303088522},{"$f":"AM413","v":64489.280575562785},{"$f":"AN413","v":63951.86990409976},{"$f":"AO413","v":63418.937654898931},{"$f":"AP413","v":62890.446507774774},{"$f":"AQ413","v":62366.359453543315},{"$f":"AR413","v":61846.639791430454},{"$f":"AS413","v":61331.251126501869},{"$f":"AT413","v":60820.157367114356},{"$f":"AU413","v":60313.322722388402},{"$f":"AV413","v":59810.711699701831},{"$f":"AW413","v":59312.289102204319},{"$f":"AX413","v":58818.020026352613},{"$f":"AY413","v":58327.869859466344},{"$f":"AZ413","v":57841.804277304123},{"$f":"BA413","v":57359.789241659921},{"$f":"BB413","v":56881.79099797942},{"$f":"BC413","v":56407.776072996261},{"$f":"BD413","v":55937.711272387962},{"$f":"BE413","v":55471.563678451399},{"$f":"BF413","v":55009.300647797638},{"$f":"BG413","v":54550.889809065993},{"$f":"BH413","v":54096.299060657111},{"$f":"BI413","v":53645.496568484967},{"$f":"BJ413","v":53198.450763747591},{"$f":"BK413","v":52755.130340716358},{"$f":"BL413","v":52315.504254543725},{"$f":"BM413","v":51879.541719089197}]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":85000},{"$f":"IF(H$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(M$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$275,'Assumptions '!$F$275,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G410:G411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-708.33333333333337},{"$f":"-SUM(H410:H411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-702.43055555555554},{"$f":"-SUM(I410:I411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-696.57696759259261},{"$f":"-SUM(J410:J411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-690.7721595293209},{"$f":"-SUM(K410:K411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-685.01572486657653},{"$f":"-SUM(L410:L411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-679.30726049268833},{"$f":"-SUM(M410:M411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-673.64636665524938},{"$f":"-SUM(N410:N411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-668.03264693312235},{"$f":"-SUM(O410:O411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-662.46570820867964},{"$f":"-SUM(P410:P411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-656.94516064027403},{"$f":"-SUM(Q410:Q411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-651.47061763493844},{"$f":"-SUM(R410:R411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-646.04169582131385},{"$f":"-SUM(S410:S411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-640.65801502280283},{"$f":"-SUM(T410:T411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-635.3191982309462},{"$f":"-SUM(U410:U411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-630.02487157902169},{"$f":"-SUM(V410:V411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-624.77466431586311},{"$f":"-SUM(W410:W411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-619.56820877989765},{"$f":"-SUM(X410:X411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-614.40514037339858},{"$f":"-SUM(Y410:Y411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-609.28509753695346},{"$f":"-SUM(Z410:Z411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-604.20772172414559},{"$f":"-SUM(AA410:AA411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-599.17265737644436},{"$f":"-SUM(AB410:AB411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-594.1795518983073},{"$f":"-SUM(AC410:AC411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-589.22805563248801},{"$f":"-SUM(AD410:AD411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-584.3178218355506},{"$f":"-SUM(AE410:AE411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-579.44850665358774},{"$f":"-SUM(AF410:AF411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-574.61976909814121},{"$f":"-SUM(AG410:AG411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-569.83127102232345},{"$f":"-SUM(AH410:AH411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-565.08267709713743},{"$f":"-SUM(AI410:AI411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-560.37365478799461},{"$f":"-SUM(AJ410:AJ411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-555.70387433142798},{"$f":"-SUM(AK410:AK411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-551.07300871199936},{"$f":"-SUM(AL410:AL411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-546.48073363939932},{"$f":"-SUM(AM410:AM411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-541.92672752573765},{"$f":"-SUM(AN410:AN411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-537.41067146302316},{"$f":"-SUM(AO410:AO411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-532.93224920083128},{"$f":"-SUM(AP410:AP411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-528.49114712415781},{"$f":"-SUM(AQ410:AQ411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-524.08705423145648},{"$f":"-SUM(AR410:AR411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-519.71966211286099},{"$f":"-SUM(AS410:AS411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-515.3886649285871},{"$f":"-SUM(AT410:AT411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-511.09375938751555},{"$f":"-SUM(AU410:AU411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-506.83464472595296},{"$f":"-SUM(AV410:AV411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-502.61102268657004},{"$f":"-SUM(AW410:AW411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-498.42259749751526},{"$f":"-SUM(AX410:AX411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-494.26907585170267},{"$f":"-SUM(AY410:AY411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-490.15016688627179},{"$f":"-SUM(AZ410:AZ411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-486.06558216221953},{"$f":"-SUM(BA410:BA411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-482.01503564420102},{"$f":"-SUM(BB410:BB411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-477.99824368049934},{"$f":"-SUM(BC410:BC411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-474.01492498316185},{"$f":"-SUM(BD410:BD411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-470.06480060830216},{"$f":"-SUM(BE410:BE411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-466.14759393656635},{"$f":"-SUM(BF410:BF411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-462.26303065376163},{"$f":"-SUM(BG410:BG411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-458.41083873164695},{"$f":"-SUM(BH410:BH411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-454.59074840888326},{"$f":"-SUM(BI410:BI411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-450.80249217214259},{"$f":"-SUM(BJ410:BJ411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-447.04580473737474},{"$f":"-SUM(BK410:BK411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-443.32042303122989},{"$f":"-SUM(BL410:BL411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-439.62608617263629},{"$f":"-SUM(BM410:BM411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-435.96253545453101},{"$f":"-SUM(BN410:BN411)*('Assumptions '!$I$275/'Assumptions '!$F$9)","v":-432.32951432574328}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G410:G412)","v":84291.666666666672},83589.236111111109,82892.659143518511,82201.886983989185,81516.871259122607,80837.563998629921,80163.917631974677,79495.884985041557,78833.419276832879,78176.474116192607,77525.003498557664,76878.961802736347,76238.30378771355,75602.984589482599,74972.959717903577,74348.185053587717,73728.616844807824,73114.21170443442,72504.926606897468,71900.718885173323,71301.546227796876,70707.366675898564,70118.13862026608,69533.820798430534,68954.372291776948,68379.752522678813,67809.921251656488,67244.838574559355,66684.464919771359,66128.761045439926,65577.688036727923,65031.207303088522,{"$f":"SUM(AM410:AM412)","v":64489.280575562785},63951.86990409976,63418.937654898931,62890.446507774774,62366.359453543315,61846.639791430454,61331.251126501869,60820.157367114356,60313.322722388402,59810.711699701831,59312.289102204319,58818.020026352613,58327.869859466344,57841.804277304123,57359.789241659921,56881.79099797942,56407.776072996261,55937.711272387962,55471.563678451399,55009.300647797638,54550.889809065993,54096.299060657111,53645.496568484967,53198.450763747591,52755.130340716358,52315.504254543725,51879.541719089197,51447.212204763455]
[]
[null,null,null,{"$f":"'Assumptions '!$D$276","v":"Cooling boxes"}]
[null,null,null,"Opening balance",null,null,{"$f":"F419","v":0},{"$f":"G419","v":0},{"$f":"H419","v":0},{"$f":"I419","v":0},{"$f":"J419","v":0},{"$f":"K419","v":0},{"$f":"L419","v":295},{"$f":"M419","v":290.08333333333331},{"$f":"N419","v":285.24861111111107},{"$f":"O419","v":280.49446759259257},{"$f":"P419","v":275.81955979938272},{"$f":"Q419","v":271.22256713605969},{"$f":"R419","v":266.70219101712536},{"$f":"S419","v":262.25715450017327},{"$f":"T419","v":257.88620192517038},{"$f":"U419","v":253.58809855975088},{"$f":"V419","v":249.36163025042168},{"$f":"W419","v":245.20560307958132},{"$f":"X419","v":241.11884302825496},{"$f":"Y419","v":237.10019564445071},{"$f":"Z419","v":233.14852571704319},{"$f":"AA419","v":229.26271695509246},{"$f":"AB419","v":225.4416716725076},{"$f":"AC419","v":221.68431047796579},{"$f":"AD419","v":217.9895719699997},{"$f":"AE419","v":214.35641243716637},{"$f":"AF419","v":210.7838055632136},{"$f":"AG419","v":207.27074213716006},{"$f":"AH419","v":203.81622976820739},{"$f":"AI419","v":200.41929260540394},{"$f":"AJ419","v":197.07897106198055},{"$f":"AK419","v":193.79432154428088},{"$f":"AL419","v":190.56441618520952},{"$f":"AM419","v":187.3883425821227},{"$f":"AN419","v":184.26520353908734},{"$f":"AO419","v":181.19411681343587},{"$f":"AP419","v":178.17421486654527},{"$f":"AQ419","v":175.20464461876952},{"$f":"AR419","v":172.28456720845671},{"$f":"AS419","v":169.41315775498242},{"$f":"AT419","v":166.5896051257327},{"$f":"AU419","v":163.81311170697049},{"$f":"AV419","v":161.08289317852098},{"$f":"AW419","v":158.39817829221229},{"$f":"AX419","v":155.75820865400877},{"$f":"AY419","v":153.16223850977528},{"$f":"AZ419","v":150.60953453461235},{"$f":"BA419","v":148.09937562570215},{"$f":"BB419","v":145.63105269860711},{"$f":"BC419","v":143.20386848696364},{"$f":"BD419","v":140.81713734551425},{"$f":"BE419","v":138.47018505642234},{"$f":"BF419","v":136.1623486388153},{"$f":"BG419","v":133.89297616150171},{"$f":"BH419","v":131.66142655881001},{"$f":"BI419","v":129.46706944949651},{"$f":"BJ419","v":127.30928495867157},{"$f":"BK419","v":125.18746354269371},{"$f":"BL419","v":123.10100581698214},{"$f":"BM419","v":121.0493223866991}]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(H$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":300},{"$f":"IF(M$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$276,'Assumptions '!$F$276,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G416:G417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(H416:H417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(I416:I417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(J416:J417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(K416:K417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(L416:L417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-5},{"$f":"-SUM(M416:M417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.916666666666667},{"$f":"-SUM(N416:N417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.8347222222222221},{"$f":"-SUM(O416:O417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.7541435185185179},{"$f":"-SUM(P416:P417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.6749077932098757},{"$f":"-SUM(Q416:Q417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.5969926633230456},{"$f":"-SUM(R416:R417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.5203761189343279},{"$f":"-SUM(S416:S417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.4450365169520891},{"$f":"-SUM(T416:T417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.3709525750028879},{"$f":"-SUM(U416:U417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.2981033654195064},{"$f":"-SUM(V416:V417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.2264683093291815},{"$f":"-SUM(W416:W417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.1560271708403613},{"$f":"-SUM(X416:X417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.0867600513263556},{"$f":"-SUM(Y416:Y417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-4.0186473838042494},{"$f":"-SUM(Z416:Z417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.9516699274075116},{"$f":"-SUM(AA416:AA417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.8858087619507198},{"$f":"-SUM(AB416:AB417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.8210452825848744},{"$f":"-SUM(AC416:AC417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.7573611945417933},{"$f":"-SUM(AD416:AD417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.6947385079660964},{"$f":"-SUM(AE416:AE417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.6331595328333282},{"$f":"-SUM(AF416:AF417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.5726068739527728},{"$f":"-SUM(AG416:AG417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.5130634260535598},{"$f":"-SUM(AH416:AH417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.4545123689526673},{"$f":"-SUM(AI416:AI417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.3969371628034564},{"$f":"-SUM(AJ416:AJ417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.340321543423399},{"$f":"-SUM(AK416:AK417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.2846495176996759},{"$f":"-SUM(AL416:AL417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.2299053590713478},{"$f":"-SUM(AM416:AM417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.1760736030868255},{"$f":"-SUM(AN416:AN417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.1231390430353785},{"$f":"-SUM(AO416:AO417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.0710867256514556},{"$f":"-SUM(AP416:AP417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-3.0199019468905979},{"$f":"-SUM(AQ416:AQ417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.9695702477757546},{"$f":"-SUM(AR416:AR417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.9200774103128255},{"$f":"-SUM(AS416:AS417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.8714094534742785},{"$f":"-SUM(AT416:AT417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.8235526292497068},{"$f":"-SUM(AU416:AU417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.7764934187622119},{"$f":"-SUM(AV416:AV417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.730218528449508},{"$f":"-SUM(AW416:AW417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.6847148863086829},{"$f":"-SUM(AX416:AX417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.6399696382035382},{"$f":"-SUM(AY416:AY417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.5959701442334793},{"$f":"-SUM(AZ416:AZ417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.5527039751629212},{"$f":"-SUM(BA416:BA417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.5101589089102059},{"$f":"-SUM(BB416:BB417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.468322927095036},{"$f":"-SUM(BC416:BC417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.4271842116434517},{"$f":"-SUM(BD416:BD417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.3867311414493941},{"$f":"-SUM(BE416:BE417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.3469522890919041},{"$f":"-SUM(BF416:BF417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.3078364176070387},{"$f":"-SUM(BG416:BG417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.2693724773135884},{"$f":"-SUM(BH416:BH417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.231549602691695},{"$f":"-SUM(BI416:BI417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.1943571093135001},{"$f":"-SUM(BJ416:BJ417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.1577844908249419},{"$f":"-SUM(BK416:BK417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.1218214159778594},{"$f":"-SUM(BL416:BL417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.0864577257115617},{"$f":"-SUM(BM416:BM417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.0516834302830356},{"$f":"-SUM(BN416:BN417)*('Assumptions '!$I$276/'Assumptions '!$F$9)","v":-2.0174887064449849}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G416:G418)","v":0},0,0,0,0,295,290.08333333333331,285.24861111111107,280.49446759259257,275.81955979938272,271.22256713605969,266.70219101712536,262.25715450017327,257.88620192517038,253.58809855975088,249.36163025042168,245.20560307958132,241.11884302825496,237.10019564445071,233.14852571704319,229.26271695509246,225.4416716725076,221.68431047796579,217.9895719699997,214.35641243716637,210.7838055632136,207.27074213716006,203.81622976820739,200.41929260540394,197.07897106198055,193.79432154428088,190.56441618520952,{"$f":"SUM(AM416:AM418)","v":187.3883425821227},184.26520353908734,181.19411681343587,178.17421486654527,175.20464461876952,172.28456720845671,169.41315775498242,166.5896051257327,163.81311170697049,161.08289317852098,158.39817829221229,155.75820865400877,153.16223850977528,150.60953453461235,148.09937562570215,145.63105269860711,143.20386848696364,140.81713734551425,138.47018505642234,136.1623486388153,133.89297616150171,131.66142655881001,129.46706944949651,127.30928495867157,125.18746354269371,123.10100581698214,121.0493223866991,119.03183368025412]
[]
[null,null,null,{"$f":"'Assumptions '!$D$277","v":"[Add new asset]"}]
[null,null,null,"Opening balance",null,null,{"$f":"F425","v":0},{"$f":"G425","v":0},{"$f":"H425","v":0},{"$f":"I425","v":0},{"$f":"J425","v":0},{"$f":"K425","v":0},{"$f":"L425","v":0},{"$f":"M425","v":0},{"$f":"N425","v":0},{"$f":"O425","v":0},{"$f":"P425","v":0},{"$f":"Q425","v":0},{"$f":"R425","v":0},{"$f":"S425","v":0},{"$f":"T425","v":0},{"$f":"U425","v":0},{"$f":"V425","v":0},{"$f":"W425","v":0},{"$f":"X425","v":0},{"$f":"Y425","v":0},{"$f":"Z425","v":0},{"$f":"AA425","v":0},{"$f":"AB425","v":0},{"$f":"AC425","v":0},{"$f":"AD425","v":0},{"$f":"AE425","v":0},{"$f":"AF425","v":0},{"$f":"AG425","v":0},{"$f":"AH425","v":0},{"$f":"AI425","v":0},{"$f":"AJ425","v":0},{"$f":"AK425","v":0},{"$f":"AL425","v":0},{"$f":"AM425","v":0},{"$f":"AN425","v":0},{"$f":"AO425","v":0},{"$f":"AP425","v":0},{"$f":"AQ425","v":0},{"$f":"AR425","v":0},{"$f":"AS425","v":0},{"$f":"AT425","v":0},{"$f":"AU425","v":0},{"$f":"AV425","v":0},{"$f":"AW425","v":0},{"$f":"AX425","v":0},{"$f":"AY425","v":0},{"$f":"AZ425","v":0},{"$f":"BA425","v":0},{"$f":"BB425","v":0},{"$f":"BC425","v":0},{"$f":"BD425","v":0},{"$f":"BE425","v":0},{"$f":"BF425","v":0},{"$f":"BG425","v":0},{"$f":"BH425","v":0},{"$f":"BI425","v":0},{"$f":"BJ425","v":0},{"$f":"BK425","v":0},{"$f":"BL425","v":0},{"$f":"BM425","v":0}]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(H$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(M$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$277,'Assumptions '!$F$277,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G422:G423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(H422:H423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(I422:I423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(J422:J423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(K422:K423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(L422:L423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(M422:M423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(N422:N423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(O422:O423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(P422:P423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Q422:Q423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(R422:R423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(S422:S423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(T422:T423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(U422:U423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(V422:V423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(W422:W423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(X422:X423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Y422:Y423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Z422:Z423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AA422:AA423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AB422:AB423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AC422:AC423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AD422:AD423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AE422:AE423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AF422:AF423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AG422:AG423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AH422:AH423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AI422:AI423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AJ422:AJ423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AK422:AK423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AL422:AL423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AM422:AM423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AN422:AN423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AO422:AO423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AP422:AP423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AQ422:AQ423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AR422:AR423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AS422:AS423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AT422:AT423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AU422:AU423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AV422:AV423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AW422:AW423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AX422:AX423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AY422:AY423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AZ422:AZ423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BA422:BA423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BB422:BB423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BC422:BC423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BD422:BD423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BE422:BE423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BF422:BF423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BG422:BG423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BH422:BH423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BI422:BI423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BJ422:BJ423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BK422:BK423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BL422:BL423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BM422:BM423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BN422:BN423)*('Assumptions '!$I$277/'Assumptions '!$F$9)","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G422:G424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM422:AM424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Assumptions '!$D$278","v":"[Add new asset]"}]
[null,null,null,"Opening balance",null,null,{"$f":"F431","v":0},{"$f":"G431","v":0},{"$f":"H431","v":0},{"$f":"I431","v":0},{"$f":"J431","v":0},{"$f":"K431","v":0},{"$f":"L431","v":0},{"$f":"M431","v":0},{"$f":"N431","v":0},{"$f":"O431","v":0},{"$f":"P431","v":0},{"$f":"Q431","v":0},{"$f":"R431","v":0},{"$f":"S431","v":0},{"$f":"T431","v":0},{"$f":"U431","v":0},{"$f":"V431","v":0},{"$f":"W431","v":0},{"$f":"X431","v":0},{"$f":"Y431","v":0},{"$f":"Z431","v":0},{"$f":"AA431","v":0},{"$f":"AB431","v":0},{"$f":"AC431","v":0},{"$f":"AD431","v":0},{"$f":"AE431","v":0},{"$f":"AF431","v":0},{"$f":"AG431","v":0},{"$f":"AH431","v":0},{"$f":"AI431","v":0},{"$f":"AJ431","v":0},{"$f":"AK431","v":0},{"$f":"AL431","v":0},{"$f":"AM431","v":0},{"$f":"AN431","v":0},{"$f":"AO431","v":0},{"$f":"AP431","v":0},{"$f":"AQ431","v":0},{"$f":"AR431","v":0},{"$f":"AS431","v":0},{"$f":"AT431","v":0},{"$f":"AU431","v":0},{"$f":"AV431","v":0},{"$f":"AW431","v":0},{"$f":"AX431","v":0},{"$f":"AY431","v":0},{"$f":"AZ431","v":0},{"$f":"BA431","v":0},{"$f":"BB431","v":0},{"$f":"BC431","v":0},{"$f":"BD431","v":0},{"$f":"BE431","v":0},{"$f":"BF431","v":0},{"$f":"BG431","v":0},{"$f":"BH431","v":0},{"$f":"BI431","v":0},{"$f":"BJ431","v":0},{"$f":"BK431","v":0},{"$f":"BL431","v":0},{"$f":"BM431","v":0}]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(H$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(M$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$278,'Assumptions '!$F$278,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G428:G429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(H428:H429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(I428:I429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(J428:J429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(K428:K429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(L428:L429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(M428:M429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(N428:N429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(O428:O429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(P428:P429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Q428:Q429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(R428:R429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(S428:S429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(T428:T429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(U428:U429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(V428:V429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(W428:W429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(X428:X429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Y428:Y429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Z428:Z429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AA428:AA429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AB428:AB429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AC428:AC429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AD428:AD429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AE428:AE429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AF428:AF429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AG428:AG429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AH428:AH429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AI428:AI429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AJ428:AJ429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AK428:AK429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AL428:AL429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AM428:AM429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AN428:AN429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AO428:AO429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AP428:AP429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AQ428:AQ429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AR428:AR429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AS428:AS429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AT428:AT429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AU428:AU429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AV428:AV429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AW428:AW429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AX428:AX429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AY428:AY429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AZ428:AZ429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BA428:BA429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BB428:BB429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BC428:BC429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BD428:BD429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BE428:BE429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BF428:BF429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BG428:BG429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BH428:BH429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BI428:BI429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BJ428:BJ429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BK428:BK429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BL428:BL429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BM428:BM429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BN428:BN429)*('Assumptions '!$I$278/'Assumptions '!$F$9)","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G428:G430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM428:AM430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Assumptions '!$D$279","v":"[Add new asset]"}]
[null,null,null,"Opening balance",null,null,{"$f":"F437","v":0},{"$f":"G437","v":0},{"$f":"H437","v":0},{"$f":"I437","v":0},{"$f":"J437","v":0},{"$f":"K437","v":0},{"$f":"L437","v":0},{"$f":"M437","v":0},{"$f":"N437","v":0},{"$f":"O437","v":0},{"$f":"P437","v":0},{"$f":"Q437","v":0},{"$f":"R437","v":0},{"$f":"S437","v":0},{"$f":"T437","v":0},{"$f":"U437","v":0},{"$f":"V437","v":0},{"$f":"W437","v":0},{"$f":"X437","v":0},{"$f":"Y437","v":0},{"$f":"Z437","v":0},{"$f":"AA437","v":0},{"$f":"AB437","v":0},{"$f":"AC437","v":0},{"$f":"AD437","v":0},{"$f":"AE437","v":0},{"$f":"AF437","v":0},{"$f":"AG437","v":0},{"$f":"AH437","v":0},{"$f":"AI437","v":0},{"$f":"AJ437","v":0},{"$f":"AK437","v":0},{"$f":"AL437","v":0},{"$f":"AM437","v":0},{"$f":"AN437","v":0},{"$f":"AO437","v":0},{"$f":"AP437","v":0},{"$f":"AQ437","v":0},{"$f":"AR437","v":0},{"$f":"AS437","v":0},{"$f":"AT437","v":0},{"$f":"AU437","v":0},{"$f":"AV437","v":0},{"$f":"AW437","v":0},{"$f":"AX437","v":0},{"$f":"AY437","v":0},{"$f":"AZ437","v":0},{"$f":"BA437","v":0},{"$f":"BB437","v":0},{"$f":"BC437","v":0},{"$f":"BD437","v":0},{"$f":"BE437","v":0},{"$f":"BF437","v":0},{"$f":"BG437","v":0},{"$f":"BH437","v":0},{"$f":"BI437","v":0},{"$f":"BJ437","v":0},{"$f":"BK437","v":0},{"$f":"BL437","v":0},{"$f":"BM437","v":0}]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(H$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(M$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$279,'Assumptions '!$F$279,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G434:G435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(H434:H435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(I434:I435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(J434:J435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(K434:K435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(L434:L435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(M434:M435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(N434:N435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(O434:O435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(P434:P435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Q434:Q435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(R434:R435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(S434:S435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(T434:T435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(U434:U435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(V434:V435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(W434:W435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(X434:X435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Y434:Y435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Z434:Z435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AA434:AA435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AB434:AB435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AC434:AC435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AD434:AD435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AE434:AE435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AF434:AF435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AG434:AG435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AH434:AH435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AI434:AI435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AJ434:AJ435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AK434:AK435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AL434:AL435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AM434:AM435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AN434:AN435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AO434:AO435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AP434:AP435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AQ434:AQ435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AR434:AR435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AS434:AS435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AT434:AT435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AU434:AU435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AV434:AV435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AW434:AW435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AX434:AX435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AY434:AY435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AZ434:AZ435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BA434:BA435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BB434:BB435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BC434:BC435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BD434:BD435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BE434:BE435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BF434:BF435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BG434:BG435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BH434:BH435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BI434:BI435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BJ434:BJ435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BK434:BK435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BL434:BL435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BM434:BM435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BN434:BN435)*('Assumptions '!$I$279/'Assumptions '!$F$9)","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G434:G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM434:AM436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Assumptions '!$D$280","v":"[Add new asset]"}]
[null,null,null,"Opening balance",null,null,{"$f":"F443","v":0},{"$f":"G443","v":0},{"$f":"H443","v":0},{"$f":"I443","v":0},{"$f":"J443","v":0},{"$f":"K443","v":0},{"$f":"L443","v":0},{"$f":"M443","v":0},{"$f":"N443","v":0},{"$f":"O443","v":0},{"$f":"P443","v":0},{"$f":"Q443","v":0},{"$f":"R443","v":0},{"$f":"S443","v":0},{"$f":"T443","v":0},{"$f":"U443","v":0},{"$f":"V443","v":0},{"$f":"W443","v":0},{"$f":"X443","v":0},{"$f":"Y443","v":0},{"$f":"Z443","v":0},{"$f":"AA443","v":0},{"$f":"AB443","v":0},{"$f":"AC443","v":0},{"$f":"AD443","v":0},{"$f":"AE443","v":0},{"$f":"AF443","v":0},{"$f":"AG443","v":0},{"$f":"AH443","v":0},{"$f":"AI443","v":0},{"$f":"AJ443","v":0},{"$f":"AK443","v":0},{"$f":"AL443","v":0},{"$f":"AM443","v":0},{"$f":"AN443","v":0},{"$f":"AO443","v":0},{"$f":"AP443","v":0},{"$f":"AQ443","v":0},{"$f":"AR443","v":0},{"$f":"AS443","v":0},{"$f":"AT443","v":0},{"$f":"AU443","v":0},{"$f":"AV443","v":0},{"$f":"AW443","v":0},{"$f":"AX443","v":0},{"$f":"AY443","v":0},{"$f":"AZ443","v":0},{"$f":"BA443","v":0},{"$f":"BB443","v":0},{"$f":"BC443","v":0},{"$f":"BD443","v":0},{"$f":"BE443","v":0},{"$f":"BF443","v":0},{"$f":"BG443","v":0},{"$f":"BH443","v":0},{"$f":"BI443","v":0},{"$f":"BJ443","v":0},{"$f":"BK443","v":0},{"$f":"BL443","v":0},{"$f":"BM443","v":0}]
[null,null,null,"Additions",null,null,{"$f":"IF(G$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(H$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(I$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(J$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(K$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(L$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(M$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(N$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(O$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(P$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(R$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(S$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(T$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(U$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(V$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(W$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(X$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$J$280,'Assumptions '!$F$280,0)","v":0}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"-SUM(G440:G441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(H440:H441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(I440:I441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(J440:J441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(K440:K441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(L440:L441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(M440:M441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(N440:N441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(O440:O441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(P440:P441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Q440:Q441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(R440:R441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(S440:S441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(T440:T441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(U440:U441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(V440:V441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(W440:W441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(X440:X441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Y440:Y441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(Z440:Z441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AA440:AA441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AB440:AB441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AC440:AC441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AD440:AD441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AE440:AE441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AF440:AF441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AG440:AG441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AH440:AH441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AI440:AI441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AJ440:AJ441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AK440:AK441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AL440:AL441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AM440:AM441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AN440:AN441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AO440:AO441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AP440:AP441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AQ440:AQ441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AR440:AR441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AS440:AS441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AT440:AT441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AU440:AU441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AV440:AV441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AW440:AW441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AX440:AX441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AY440:AY441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(AZ440:AZ441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BA440:BA441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BB440:BB441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BC440:BC441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BD440:BD441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BE440:BE441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BF440:BF441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BG440:BG441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BH440:BH441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BI440:BI441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BJ440:BJ441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BK440:BK441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BL440:BL441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BM440:BM441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0},{"$f":"-SUM(BN440:BN441)*('Assumptions '!$I$280/'Assumptions '!$F$9)","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G440:G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM440:AM442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Totals"]
[null,null,null,"Opening balance",null,null,{"$f":"SUM(G371,G376,G381,G386,G391,G398,G404,G410,G416,G422,G428,G434,G440)","v":1250},{"$f":"SUM(H371,H376,H381,H386,H391,H398,H404,H410,H416,H422,H428,H434,H440)","v":189449.40476190476},187668.18133503402,185906.07594073095,184162.83887169356,182438.2244165084,181026.99078569724,179333.98337257831,177658.96662668907,176001.70872955545,174361.98152609571,172739.56045739251,171134.22449480536,169545.75607539504,167973.94103863317,166418.56856437027,164879.43111203599,163356.32436104646,161849.04715239332,160357.4014313904,158881.19219155377,157420.22741959174,155974.31804148256,154543.2778696162,153126.92355097938,151725.0745163614,150337.55293056057,148964.18364356985,147604.79414272209,146259.21450577487,144927.27735491545,143608.81781166716,142303.67345267884,141011.68426637852,139732.69261047427,138466.54317028468,137213.08291788131,135972.16107202764,134743.629058897,133527.34047355413,132323.15104218494,131130.91858505827,129950.50298020597,128781.76612780501,127624.57191524887,126478.78618289303,125344.27669046128,124220.9130840991,123108.56686406121,122007.1113530202,120916.42166498337,119836.37467480593,118766.84898828791,117707.72491284308,116658.88442872843,115620.21116082252,114591.59035094184,113572.90883068401,112564.05499478732,111564.918774996]
[null,null,null,"Additions (reductions)",null,null,{"$f":"SUM(G399,G405,G411,G417,G423,G429,G435,G441,G435)","v":190000},{"$f":"SUM(H399,H405,H411,H417,H423,H429,H435,H441,H435)","v":0},0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",null,null,{"$f":"SUM(G372,G377,G382,G387,G392,G400,G406,G412,G418,G424,G430,G436,G442)","v":-1800.5952380952381},{"$f":"SUM(H372,H377,H382,H387,H392,H400,H406,H412,H418,H424,H430,H436,H442)","v":-1781.2234268707484},-1762.1053943030586,-1743.2370690373964,-1724.6144551851608,-1711.2336308111542,-1693.0074131189438,-1675.016745889239,-1657.2578971336031,-1639.7272034597631,-1622.4210687032066,-1605.3359625871553,-1588.4684194103208,-1571.815036761853,-1555.3724742629097,-1539.1374523342827,-1523.1067509895388,-1507.2772086531209,-1491.6457210029032,-1476.2092398366692,-1460.9647719620145,-1445.9093781091808,-1431.0401718663379,-1416.3543186368381,-1401.8490346179829,-1387.521585800848,-1373.3692869907231,-1359.3895008477343,-1345.5796369472198,-1331.9371508594493,-1318.4595432482763,-1305.1443589883252,-1291.9891863003263,-1278.9916559042117,-1266.1494401896086,-1253.4602524033517,-1240.9218458536664,-1228.5320131306735,-1216.2885853428631,-1204.1894313692137,-1192.2324571266208,-1180.4156048523178,-1168.7368524009696,-1157.1942125561413,-1145.7857323558273,-1134.5094924317575,-1123.3636063621846,-1112.3462200378751,-1101.4555110410247,-1090.6896880368261,-1080.0469901774291,-1069.5256865180295,-1059.1240754448354,-1048.8404841146607,-1038.6732679059032,-1028.6208098806726,-1018.6815202578287,-1008.8538358967095,-999.13621979131949,-989.52716057476403]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G447:G449)","v":189449.40476190476},{"$f":"SUM(H447:H449)","v":187668.18133503402},185906.07594073095,184162.83887169356,182438.2244165084,181026.99078569724,179333.98337257831,177658.96662668907,176001.70872955548,174361.98152609568,172739.56045739251,171134.22449480536,169545.75607539504,167973.94103863317,166418.56856437027,164879.43111203599,163356.32436104646,161849.04715239332,160357.40143139043,158881.19219155374,157420.22741959174,155974.31804148256,154543.27786961623,153126.92355097935,151725.0745163614,150337.55293056055,148964.18364356985,147604.79414272212,146259.21450577487,144927.27735491542,143608.81781166716,142303.67345267884,141011.68426637852,139732.6926104743,138466.54317028465,137213.08291788134,135972.16107202764,134743.62905889697,133527.34047355413,132323.15104218491,131130.91858505833,129950.50298020596,128781.76612780501,127624.57191524886,126478.78618289305,125344.27669046128,124220.9130840991,123108.56686406123,122007.11135302018,120916.42166498337,119836.37467480593,118766.84898828791,117707.72491284307,116658.88442872843,115620.21116082252,114591.59035094186,113572.90883068401,112564.05499478731,111564.918774996,110575.39161442123]
[]
["x",null,null,"Working capital schedules"]
[]
[null,null,null,"Receivables schedule"]
[null,null,null,{"$f":"D218","v":"Fish trading (Push/Pull)"},null,null,{"$f":"G218*INDEX('Assumptions '!$F290:$J290,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":12017.095890410959},{"$f":"H218*INDEX('Assumptions '!$F290:$J290,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":12017.095890410959},{"$f":"I218*INDEX('Assumptions '!$F290:$J290,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":12017.095890410959},{"$f":"J218*INDEX('Assumptions '!$F290:$J290,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8533.9726027397264},{"$f":"K218*INDEX('Assumptions '!$F290:$J290,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8533.9726027397264},{"$f":"L218*INDEX('Assumptions '!$F290:$J290,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8225.7041095890418},{"$f":"M218*INDEX('Assumptions '!$F290:$J290,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8225.7041095890418},{"$f":"N218*INDEX('Assumptions '!$F290:$J290,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8225.7041095890418},{"$f":"O218*INDEX('Assumptions '!$F290:$J290,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8225.7041095890418},{"$f":"P218*INDEX('Assumptions '!$F290:$J290,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8225.7041095890418},{"$f":"Q218*INDEX('Assumptions '!$F290:$J290,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7837.3479452054798},{"$f":"R218*INDEX('Assumptions '!$F290:$J290,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7837.3479452054798},{"$f":"S218*INDEX('Assumptions '!$F290:$J290,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":14498.876712328767},{"$f":"T218*INDEX('Assumptions '!$F290:$J290,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":14498.876712328767},{"$f":"U218*INDEX('Assumptions '!$F290:$J290,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":14498.876712328767},{"$f":"V218*INDEX('Assumptions '!$F290:$J290,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10240.027397260274},{"$f":"W218*INDEX('Assumptions '!$F290:$J290,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10240.027397260274},{"$f":"X218*INDEX('Assumptions '!$F290:$J290,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9901.0356164383556},{"$f":"Y218*INDEX('Assumptions '!$F290:$J290,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9901.0356164383556},{"$f":"Z218*INDEX('Assumptions '!$F290:$J290,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9901.0356164383556},{"$f":"AA218*INDEX('Assumptions '!$F290:$J290,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9901.0356164383556},{"$f":"AB218*INDEX('Assumptions '!$F290:$J290,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9901.0356164383556},{"$f":"AC218*INDEX('Assumptions '!$F290:$J290,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9388.2575342465771},{"$f":"AD218*INDEX('Assumptions '!$F290:$J290,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9388.2575342465771},{"$f":"AE218*INDEX('Assumptions '!$F290:$J290,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":15196.438356164383},{"$f":"AF218*INDEX('Assumptions '!$F290:$J290,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":15196.438356164383},{"$f":"AG218*INDEX('Assumptions '!$F290:$J290,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":15196.438356164383},{"$f":"AH218*INDEX('Assumptions '!$F290:$J290,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10791.86301369863},{"$f":"AI218*INDEX('Assumptions '!$F290:$J290,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10791.86301369863},{"$f":"AJ218*INDEX('Assumptions '!$F290:$J290,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10402.12602739726},{"$f":"AK218*INDEX('Assumptions '!$F290:$J290,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10402.12602739726},{"$f":"AL218*INDEX('Assumptions '!$F290:$J290,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10402.12602739726},{"$f":"AM218*INDEX('Assumptions '!$F290:$J290,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10402.12602739726},{"$f":"AN218*INDEX('Assumptions '!$F290:$J290,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10402.12602739726},{"$f":"AO218*INDEX('Assumptions '!$F290:$J290,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9910.9479452054784},{"$f":"AP218*INDEX('Assumptions '!$F290:$J290,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9910.9479452054784},{"$f":"AQ218*INDEX('Assumptions '!$F290:$J290,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":17473.068493150684},{"$f":"AR218*INDEX('Assumptions '!$F290:$J290,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":17473.068493150684},{"$f":"AS218*INDEX('Assumptions '!$F290:$J290,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":17473.068493150684},{"$f":"AT218*INDEX('Assumptions '!$F290:$J290,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":12408.164383561643},{"$f":"AU218*INDEX('Assumptions '!$F290:$J290,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":12408.164383561643},{"$f":"AV218*INDEX('Assumptions '!$F290:$J290,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":11960.087671232875},{"$f":"AW218*INDEX('Assumptions '!$F290:$J290,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":11960.087671232875},{"$f":"AX218*INDEX('Assumptions '!$F290:$J290,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":11960.087671232875},{"$f":"AY218*INDEX('Assumptions '!$F290:$J290,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":11960.087671232875},{"$f":"AZ218*INDEX('Assumptions '!$F290:$J290,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":11960.087671232875},{"$f":"BA218*INDEX('Assumptions '!$F290:$J290,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":11395.183561643835},{"$f":"BB218*INDEX('Assumptions '!$F290:$J290,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":11395.183561643835},{"$f":"BC218*INDEX('Assumptions '!$F290:$J290,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":20122.027397260274},{"$f":"BD218*INDEX('Assumptions '!$F290:$J290,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":20122.027397260274},{"$f":"BE218*INDEX('Assumptions '!$F290:$J290,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":20122.027397260274},{"$f":"BF218*INDEX('Assumptions '!$F290:$J290,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":14326.027397260274},{"$f":"BG218*INDEX('Assumptions '!$F290:$J290,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":14326.027397260274},{"$f":"BH218*INDEX('Assumptions '!$F290:$J290,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13788.197260273972},{"$f":"BI218*INDEX('Assumptions '!$F290:$J290,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13788.197260273972},{"$f":"BJ218*INDEX('Assumptions '!$F290:$J290,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13788.197260273972},{"$f":"BK218*INDEX('Assumptions '!$F290:$J290,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13788.197260273972},{"$f":"BL218*INDEX('Assumptions '!$F290:$J290,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13788.197260273972},{"$f":"BM218*INDEX('Assumptions '!$F290:$J290,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13166.827397260273},{"$f":"BN218*INDEX('Assumptions '!$F290:$J290,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13166.827397260273}]
[null,null,null,{"$f":"D219","v":"Cooling-as-a-service / Mobile cold chain services"},null,null,{"$f":"G219*INDEX('Assumptions '!$F291:$J291,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":172.65534246575339},{"$f":"H219*INDEX('Assumptions '!$F291:$J291,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":172.65534246575339},{"$f":"I219*INDEX('Assumptions '!$F291:$J291,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":172.65534246575339},{"$f":"J219*INDEX('Assumptions '!$F291:$J291,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":123.97150684931505},{"$f":"K219*INDEX('Assumptions '!$F291:$J291,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":123.97150684931505},{"$f":"L219*INDEX('Assumptions '!$F291:$J291,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":120.44843835616439},{"$f":"M219*INDEX('Assumptions '!$F291:$J291,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":120.44843835616439},{"$f":"N219*INDEX('Assumptions '!$F291:$J291,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":120.44843835616439},{"$f":"O219*INDEX('Assumptions '!$F291:$J291,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":120.44843835616439},{"$f":"P219*INDEX('Assumptions '!$F291:$J291,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":120.44843835616439},{"$f":"Q219*INDEX('Assumptions '!$F291:$J291,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":114.23473972602739},{"$f":"R219*INDEX('Assumptions '!$F291:$J291,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":114.23473972602739},{"$f":"S219*INDEX('Assumptions '!$F291:$J291,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":189.89589041095888},{"$f":"T219*INDEX('Assumptions '!$F291:$J291,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":189.89589041095888},{"$f":"U219*INDEX('Assumptions '!$F291:$J291,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":189.89589041095888},{"$f":"V219*INDEX('Assumptions '!$F291:$J291,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":136.33972602739723},{"$f":"W219*INDEX('Assumptions '!$F291:$J291,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":136.33972602739723},{"$f":"X219*INDEX('Assumptions '!$F291:$J291,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":132.46553424657532},{"$f":"Y219*INDEX('Assumptions '!$F291:$J291,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":132.46553424657532},{"$f":"Z219*INDEX('Assumptions '!$F291:$J291,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":132.46553424657532},{"$f":"AA219*INDEX('Assumptions '!$F291:$J291,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":132.46553424657532},{"$f":"AB219*INDEX('Assumptions '!$F291:$J291,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":132.46553424657532},{"$f":"AC219*INDEX('Assumptions '!$F291:$J291,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":125.62849315068492},{"$f":"AD219*INDEX('Assumptions '!$F291:$J291,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":125.62849315068492},{"$f":"AE219*INDEX('Assumptions '!$F291:$J291,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":218.3408219178082},{"$f":"AF219*INDEX('Assumptions '!$F291:$J291,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":218.3408219178082},{"$f":"AG219*INDEX('Assumptions '!$F291:$J291,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":218.3408219178082},{"$f":"AH219*INDEX('Assumptions '!$F291:$J291,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":156.77589041095891},{"$f":"AI219*INDEX('Assumptions '!$F291:$J291,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":156.77589041095891},{"$f":"AJ219*INDEX('Assumptions '!$F291:$J291,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":152.32175342465752},{"$f":"AK219*INDEX('Assumptions '!$F291:$J291,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":152.32175342465752},{"$f":"AL219*INDEX('Assumptions '!$F291:$J291,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":152.32175342465752},{"$f":"AM219*INDEX('Assumptions '!$F291:$J291,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":152.32175342465752},{"$f":"AN219*INDEX('Assumptions '!$F291:$J291,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":152.32175342465752},{"$f":"AO219*INDEX('Assumptions '!$F291:$J291,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":144.46290410958903},{"$f":"AP219*INDEX('Assumptions '!$F291:$J291,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":144.46290410958903},{"$f":"AQ219*INDEX('Assumptions '!$F291:$J291,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":251.0531506849315},{"$f":"AR219*INDEX('Assumptions '!$F291:$J291,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":251.0531506849315},{"$f":"AS219*INDEX('Assumptions '!$F291:$J291,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":251.0531506849315},{"$f":"AT219*INDEX('Assumptions '!$F291:$J291,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":180.25643835616435},{"$f":"AU219*INDEX('Assumptions '!$F291:$J291,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":180.25643835616435},{"$f":"AV219*INDEX('Assumptions '!$F291:$J291,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":175.13556164383564},{"$f":"AW219*INDEX('Assumptions '!$F291:$J291,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":175.13556164383564},{"$f":"AX219*INDEX('Assumptions '!$F291:$J291,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":175.13556164383564},{"$f":"AY219*INDEX('Assumptions '!$F291:$J291,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":175.13556164383564},{"$f":"AZ219*INDEX('Assumptions '!$F291:$J291,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":175.13556164383564},{"$f":"BA219*INDEX('Assumptions '!$F291:$J291,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":166.09709589041094},{"$f":"BB219*INDEX('Assumptions '!$F291:$J291,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":166.09709589041094},{"$f":"BC219*INDEX('Assumptions '!$F291:$J291,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":287.72383561643835},{"$f":"BD219*INDEX('Assumptions '!$F291:$J291,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":287.72383561643835},{"$f":"BE219*INDEX('Assumptions '!$F291:$J291,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":287.72383561643835},{"$f":"BF219*INDEX('Assumptions '!$F291:$J291,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":207.28109589041097},{"$f":"BG219*INDEX('Assumptions '!$F291:$J291,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":207.28109589041097},{"$f":"BH219*INDEX('Assumptions '!$F291:$J291,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":201.13446575342465},{"$f":"BI219*INDEX('Assumptions '!$F291:$J291,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":201.13446575342465},{"$f":"BJ219*INDEX('Assumptions '!$F291:$J291,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":201.13446575342465},{"$f":"BK219*INDEX('Assumptions '!$F291:$J291,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":201.13446575342465},{"$f":"BL219*INDEX('Assumptions '!$F291:$J291,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":201.13446575342465},{"$f":"BM219*INDEX('Assumptions '!$F291:$J291,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":191.19254794520546},{"$f":"BN219*INDEX('Assumptions '!$F291:$J291,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":191.19254794520546}]
[null,null,null,{"$f":"D220","v":"Third-party logistics provider (cold storage & transportation)"},null,null,{"$f":"G220*INDEX('Assumptions '!$F292:$J292,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2163.0772602739721},{"$f":"H220*INDEX('Assumptions '!$F292:$J292,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2163.0772602739721},{"$f":"I220*INDEX('Assumptions '!$F292:$J292,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2163.0772602739721},{"$f":"J220*INDEX('Assumptions '!$F292:$J292,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1536.1150684931504},{"$f":"K220*INDEX('Assumptions '!$F292:$J292,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1536.1150684931504},{"$f":"L220*INDEX('Assumptions '!$F292:$J292,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1480.6267397260272},{"$f":"M220*INDEX('Assumptions '!$F292:$J292,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1480.6267397260272},{"$f":"N220*INDEX('Assumptions '!$F292:$J292,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1480.6267397260272},{"$f":"O220*INDEX('Assumptions '!$F292:$J292,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1480.6267397260272},{"$f":"P220*INDEX('Assumptions '!$F292:$J292,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1480.6267397260272},{"$f":"Q220*INDEX('Assumptions '!$F292:$J292,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1410.722630136986},{"$f":"R220*INDEX('Assumptions '!$F292:$J292,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1410.722630136986},{"$f":"S220*INDEX('Assumptions '!$F292:$J292,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2609.7978082191776},{"$f":"T220*INDEX('Assumptions '!$F292:$J292,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2609.7978082191776},{"$f":"U220*INDEX('Assumptions '!$F292:$J292,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2609.7978082191776},{"$f":"V220*INDEX('Assumptions '!$F292:$J292,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1843.2049315068491},{"$f":"W220*INDEX('Assumptions '!$F292:$J292,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1843.2049315068491},{"$f":"X220*INDEX('Assumptions '!$F292:$J292,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1782.1864109589042},{"$f":"Y220*INDEX('Assumptions '!$F292:$J292,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1782.1864109589042},{"$f":"Z220*INDEX('Assumptions '!$F292:$J292,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1782.1864109589042},{"$f":"AA220*INDEX('Assumptions '!$F292:$J292,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1782.1864109589042},{"$f":"AB220*INDEX('Assumptions '!$F292:$J292,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1782.1864109589042},{"$f":"AC220*INDEX('Assumptions '!$F292:$J292,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1689.8863561643836},{"$f":"AD220*INDEX('Assumptions '!$F292:$J292,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1689.8863561643836},{"$f":"AE220*INDEX('Assumptions '!$F292:$J292,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2735.3589041095888},{"$f":"AF220*INDEX('Assumptions '!$F292:$J292,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2735.3589041095888},{"$f":"AG220*INDEX('Assumptions '!$F292:$J292,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2735.3589041095888},{"$f":"AH220*INDEX('Assumptions '!$F292:$J292,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1942.5353424657533},{"$f":"AI220*INDEX('Assumptions '!$F292:$J292,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1942.5353424657533},{"$f":"AJ220*INDEX('Assumptions '!$F292:$J292,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1872.3826849315067},{"$f":"AK220*INDEX('Assumptions '!$F292:$J292,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1872.3826849315067},{"$f":"AL220*INDEX('Assumptions '!$F292:$J292,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1872.3826849315067},{"$f":"AM220*INDEX('Assumptions '!$F292:$J292,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1872.3826849315067},{"$f":"AN220*INDEX('Assumptions '!$F292:$J292,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1872.3826849315067},{"$f":"AO220*INDEX('Assumptions '!$F292:$J292,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1783.9706301369861},{"$f":"AP220*INDEX('Assumptions '!$F292:$J292,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1783.9706301369861},{"$f":"AQ220*INDEX('Assumptions '!$F292:$J292,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3145.1523287671234},{"$f":"AR220*INDEX('Assumptions '!$F292:$J292,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3145.1523287671234},{"$f":"AS220*INDEX('Assumptions '!$F292:$J292,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3145.1523287671234},{"$f":"AT220*INDEX('Assumptions '!$F292:$J292,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2233.4695890410958},{"$f":"AU220*INDEX('Assumptions '!$F292:$J292,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2233.4695890410958},{"$f":"AV220*INDEX('Assumptions '!$F292:$J292,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2152.8157808219171},{"$f":"AW220*INDEX('Assumptions '!$F292:$J292,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2152.8157808219171},{"$f":"AX220*INDEX('Assumptions '!$F292:$J292,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2152.8157808219171},{"$f":"AY220*INDEX('Assumptions '!$F292:$J292,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2152.8157808219171},{"$f":"AZ220*INDEX('Assumptions '!$F292:$J292,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2152.8157808219171},{"$f":"BA220*INDEX('Assumptions '!$F292:$J292,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2051.1330410958903},{"$f":"BB220*INDEX('Assumptions '!$F292:$J292,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2051.1330410958903},{"$f":"BC220*INDEX('Assumptions '!$F292:$J292,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4181.1978082191772},{"$f":"BD220*INDEX('Assumptions '!$F292:$J292,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4181.1978082191772},{"$f":"BE220*INDEX('Assumptions '!$F292:$J292,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4181.1978082191772},{"$f":"BF220*INDEX('Assumptions '!$F292:$J292,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2951.5068493150684},{"$f":"BG220*INDEX('Assumptions '!$F292:$J292,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2951.5068493150684},{"$f":"BH220*INDEX('Assumptions '!$F292:$J292,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2854.6974246575342},{"$f":"BI220*INDEX('Assumptions '!$F292:$J292,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2854.6974246575342},{"$f":"BJ220*INDEX('Assumptions '!$F292:$J292,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2854.6974246575342},{"$f":"BK220*INDEX('Assumptions '!$F292:$J292,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2854.6974246575342},{"$f":"BL220*INDEX('Assumptions '!$F292:$J292,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2854.6974246575342},{"$f":"BM220*INDEX('Assumptions '!$F292:$J292,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2705.5686575342465},{"$f":"BN220*INDEX('Assumptions '!$F292:$J292,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2705.5686575342465}]
[null,null,null,{"$f":"'Assumptions '!D293","v":"Other revenue streams (non-fish)"},null,null,{"$f":"G228*INDEX('Assumptions '!$F293:$J293,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"H228*INDEX('Assumptions '!$F293:$J293,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"I228*INDEX('Assumptions '!$F293:$J293,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"J228*INDEX('Assumptions '!$F293:$J293,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"K228*INDEX('Assumptions '!$F293:$J293,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"L228*INDEX('Assumptions '!$F293:$J293,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"M228*INDEX('Assumptions '!$F293:$J293,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"N228*INDEX('Assumptions '!$F293:$J293,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"O228*INDEX('Assumptions '!$F293:$J293,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"P228*INDEX('Assumptions '!$F293:$J293,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"Q228*INDEX('Assumptions '!$F293:$J293,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"R228*INDEX('Assumptions '!$F293:$J293,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6.904109589041096},{"$f":"S228*INDEX('Assumptions '!$F293:$J293,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"T228*INDEX('Assumptions '!$F293:$J293,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"U228*INDEX('Assumptions '!$F293:$J293,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"V228*INDEX('Assumptions '!$F293:$J293,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"W228*INDEX('Assumptions '!$F293:$J293,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"X228*INDEX('Assumptions '!$F293:$J293,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"Y228*INDEX('Assumptions '!$F293:$J293,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"Z228*INDEX('Assumptions '!$F293:$J293,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"AA228*INDEX('Assumptions '!$F293:$J293,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"AB228*INDEX('Assumptions '!$F293:$J293,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"AC228*INDEX('Assumptions '!$F293:$J293,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"AD228*INDEX('Assumptions '!$F293:$J293,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8.3178082191780831},{"$f":"AE228*INDEX('Assumptions '!$F293:$J293,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AF228*INDEX('Assumptions '!$F293:$J293,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AG228*INDEX('Assumptions '!$F293:$J293,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AH228*INDEX('Assumptions '!$F293:$J293,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AI228*INDEX('Assumptions '!$F293:$J293,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AJ228*INDEX('Assumptions '!$F293:$J293,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AK228*INDEX('Assumptions '!$F293:$J293,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AL228*INDEX('Assumptions '!$F293:$J293,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AM228*INDEX('Assumptions '!$F293:$J293,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AN228*INDEX('Assumptions '!$F293:$J293,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AO228*INDEX('Assumptions '!$F293:$J293,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AP228*INDEX('Assumptions '!$F293:$J293,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.093698630136986},{"$f":"AQ228*INDEX('Assumptions '!$F293:$J293,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AR228*INDEX('Assumptions '!$F293:$J293,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AS228*INDEX('Assumptions '!$F293:$J293,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AT228*INDEX('Assumptions '!$F293:$J293,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AU228*INDEX('Assumptions '!$F293:$J293,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AV228*INDEX('Assumptions '!$F293:$J293,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AW228*INDEX('Assumptions '!$F293:$J293,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AX228*INDEX('Assumptions '!$F293:$J293,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AY228*INDEX('Assumptions '!$F293:$J293,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"AZ228*INDEX('Assumptions '!$F293:$J293,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"BA228*INDEX('Assumptions '!$F293:$J293,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"BB228*INDEX('Assumptions '!$F293:$J293,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9.1594520547945208},{"$f":"BC228*INDEX('Assumptions '!$F293:$J293,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BD228*INDEX('Assumptions '!$F293:$J293,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BE228*INDEX('Assumptions '!$F293:$J293,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BF228*INDEX('Assumptions '!$F293:$J293,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BG228*INDEX('Assumptions '!$F293:$J293,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BH228*INDEX('Assumptions '!$F293:$J293,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BI228*INDEX('Assumptions '!$F293:$J293,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BJ228*INDEX('Assumptions '!$F293:$J293,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BK228*INDEX('Assumptions '!$F293:$J293,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BL228*INDEX('Assumptions '!$F293:$J293,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BM228*INDEX('Assumptions '!$F293:$J293,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685},{"$f":"BN228*INDEX('Assumptions '!$F293:$J293,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10.915068493150685}]
[null,null,null,{"$f":"\"Selected business model: \"&F$134&\" + \"&D458","v":"Selected business model: Fish trading (Push/Pull) + Other revenue streams (non-fish)"},null,null,{"$f":"INDEX(G455:G457,MATCH($F$134,$D455:$D457,0))+G458","v":12024},{"$f":"INDEX(H455:H457,MATCH($F$134,$D455:$D457,0))+H458","v":12024},12024,8540.8767123287671,8540.8767123287671,8232.6082191780824,8232.6082191780824,8232.6082191780824,8232.6082191780824,8232.6082191780824,7844.2520547945205,7844.2520547945205,14507.194520547946,14507.194520547946,14507.194520547946,10248.345205479452,10248.345205479452,9909.3534246575346,9909.3534246575346,9909.3534246575346,9909.3534246575346,9909.3534246575346,9396.575342465756,9396.575342465756,15205.532054794519,15205.532054794519,15205.532054794519,10800.956712328767,10800.956712328767,10411.219726027397,10411.219726027397,10411.219726027397,10411.219726027397,10411.219726027397,9920.0416438356151,9920.0416438356151,17482.227945205479,17482.227945205479,17482.227945205479,12417.323835616438,12417.323835616438,11969.247123287671,11969.247123287671,11969.247123287671,11969.247123287671,11969.247123287671,11404.34301369863,11404.34301369863,20132.942465753425,20132.942465753425,20132.942465753425,14336.942465753424,14336.942465753424,13799.112328767122,13799.112328767122,13799.112328767122,13799.112328767122,13799.112328767122,13177.742465753423,13177.742465753423]
[]
[null,null,null,"Inventories schedule"]
[null,null,null,{"$f":"D455","v":"Fish trading (Push/Pull)"},null,null,{"$f":"G294*INDEX('Assumptions '!$F297:$J297,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7210.2575342465761},{"$f":"H294*INDEX('Assumptions '!$F297:$J297,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7210.2575342465761},{"$f":"I294*INDEX('Assumptions '!$F297:$J297,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7210.2575342465761},{"$f":"J294*INDEX('Assumptions '!$F297:$J297,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5120.3835616438355},{"$f":"K294*INDEX('Assumptions '!$F297:$J297,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5120.3835616438355},{"$f":"L294*INDEX('Assumptions '!$F297:$J297,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4935.4224657534251},{"$f":"M294*INDEX('Assumptions '!$F297:$J297,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4935.4224657534251},{"$f":"N294*INDEX('Assumptions '!$F297:$J297,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4935.4224657534251},{"$f":"O294*INDEX('Assumptions '!$F297:$J297,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4935.4224657534251},{"$f":"P294*INDEX('Assumptions '!$F297:$J297,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4935.4224657534251},{"$f":"Q294*INDEX('Assumptions '!$F297:$J297,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4702.4087671232874},{"$f":"R294*INDEX('Assumptions '!$F297:$J297,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":4702.4087671232874},{"$f":"S294*INDEX('Assumptions '!$F297:$J297,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8699.3260273972592},{"$f":"T294*INDEX('Assumptions '!$F297:$J297,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8699.3260273972592},{"$f":"U294*INDEX('Assumptions '!$F297:$J297,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":8699.3260273972592},{"$f":"V294*INDEX('Assumptions '!$F297:$J297,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6144.0164383561641},{"$f":"W294*INDEX('Assumptions '!$F297:$J297,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6144.0164383561641},{"$f":"X294*INDEX('Assumptions '!$F297:$J297,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5940.6213698630136},{"$f":"Y294*INDEX('Assumptions '!$F297:$J297,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5940.6213698630136},{"$f":"Z294*INDEX('Assumptions '!$F297:$J297,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5940.6213698630136},{"$f":"AA294*INDEX('Assumptions '!$F297:$J297,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5940.6213698630136},{"$f":"AB294*INDEX('Assumptions '!$F297:$J297,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5940.6213698630136},{"$f":"AC294*INDEX('Assumptions '!$F297:$J297,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5632.9545205479444},{"$f":"AD294*INDEX('Assumptions '!$F297:$J297,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5632.9545205479444},{"$f":"AE294*INDEX('Assumptions '!$F297:$J297,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9117.8630136986303},{"$f":"AF294*INDEX('Assumptions '!$F297:$J297,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9117.8630136986303},{"$f":"AG294*INDEX('Assumptions '!$F297:$J297,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9117.8630136986303},{"$f":"AH294*INDEX('Assumptions '!$F297:$J297,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6475.1178082191773},{"$f":"AI294*INDEX('Assumptions '!$F297:$J297,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6475.1178082191773},{"$f":"AJ294*INDEX('Assumptions '!$F297:$J297,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6241.2756164383554},{"$f":"AK294*INDEX('Assumptions '!$F297:$J297,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6241.2756164383554},{"$f":"AL294*INDEX('Assumptions '!$F297:$J297,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6241.2756164383554},{"$f":"AM294*INDEX('Assumptions '!$F297:$J297,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6241.2756164383554},{"$f":"AN294*INDEX('Assumptions '!$F297:$J297,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6241.2756164383554},{"$f":"AO294*INDEX('Assumptions '!$F297:$J297,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5946.5687671232872},{"$f":"AP294*INDEX('Assumptions '!$F297:$J297,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":5946.5687671232872},{"$f":"AQ294*INDEX('Assumptions '!$F297:$J297,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10483.841095890411},{"$f":"AR294*INDEX('Assumptions '!$F297:$J297,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10483.841095890411},{"$f":"AS294*INDEX('Assumptions '!$F297:$J297,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":10483.841095890411},{"$f":"AT294*INDEX('Assumptions '!$F297:$J297,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7444.898630136986},{"$f":"AU294*INDEX('Assumptions '!$F297:$J297,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7444.898630136986},{"$f":"AV294*INDEX('Assumptions '!$F297:$J297,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7176.0526027397264},{"$f":"AW294*INDEX('Assumptions '!$F297:$J297,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7176.0526027397264},{"$f":"AX294*INDEX('Assumptions '!$F297:$J297,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7176.0526027397264},{"$f":"AY294*INDEX('Assumptions '!$F297:$J297,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7176.0526027397264},{"$f":"AZ294*INDEX('Assumptions '!$F297:$J297,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":7176.0526027397264},{"$f":"BA294*INDEX('Assumptions '!$F297:$J297,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6837.1101369863009},{"$f":"BB294*INDEX('Assumptions '!$F297:$J297,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":6837.1101369863009},{"$f":"BC294*INDEX('Assumptions '!$F297:$J297,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13937.326027397261},{"$f":"BD294*INDEX('Assumptions '!$F297:$J297,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13937.326027397261},{"$f":"BE294*INDEX('Assumptions '!$F297:$J297,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":13937.326027397261},{"$f":"BF294*INDEX('Assumptions '!$F297:$J297,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9838.3561643835619},{"$f":"BG294*INDEX('Assumptions '!$F297:$J297,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9838.3561643835619},{"$f":"BH294*INDEX('Assumptions '!$F297:$J297,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9515.6580821917796},{"$f":"BI294*INDEX('Assumptions '!$F297:$J297,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9515.6580821917796},{"$f":"BJ294*INDEX('Assumptions '!$F297:$J297,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9515.6580821917796},{"$f":"BK294*INDEX('Assumptions '!$F297:$J297,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9515.6580821917796},{"$f":"BL294*INDEX('Assumptions '!$F297:$J297,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9515.6580821917796},{"$f":"BM294*INDEX('Assumptions '!$F297:$J297,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9018.5621917808203},{"$f":"BN294*INDEX('Assumptions '!$F297:$J297,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":9018.5621917808203}]
[null,null,null,{"$f":"D456","v":"Cooling-as-a-service / Mobile cold chain services"},null,null,{"$f":"G295*INDEX('Assumptions '!$F298:$J298,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":112.56986301369862},{"$f":"H295*INDEX('Assumptions '!$F298:$J298,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":112.56986301369862},{"$f":"I295*INDEX('Assumptions '!$F298:$J298,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":112.56986301369862},{"$f":"J295*INDEX('Assumptions '!$F298:$J298,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":80.113972602739736},{"$f":"K295*INDEX('Assumptions '!$F298:$J298,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":80.113972602739736},{"$f":"L295*INDEX('Assumptions '!$F298:$J298,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":77.765260273972601},{"$f":"M295*INDEX('Assumptions '!$F298:$J298,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":77.765260273972601},{"$f":"N295*INDEX('Assumptions '!$F298:$J298,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":77.765260273972601},{"$f":"O295*INDEX('Assumptions '!$F298:$J298,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":77.765260273972601},{"$f":"P295*INDEX('Assumptions '!$F298:$J298,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":77.765260273972601},{"$f":"Q295*INDEX('Assumptions '!$F298:$J298,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":73.622794520547956},{"$f":"R295*INDEX('Assumptions '!$F298:$J298,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":73.622794520547956},{"$f":"S295*INDEX('Assumptions '!$F298:$J298,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":123.81369863013698},{"$f":"T295*INDEX('Assumptions '!$F298:$J298,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":123.81369863013698},{"$f":"U295*INDEX('Assumptions '!$F298:$J298,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":123.81369863013698},{"$f":"V295*INDEX('Assumptions '!$F298:$J298,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":88.109589041095887},{"$f":"W295*INDEX('Assumptions '!$F298:$J298,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":88.109589041095887},{"$f":"X295*INDEX('Assumptions '!$F298:$J298,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":85.526794520547938},{"$f":"Y295*INDEX('Assumptions '!$F298:$J298,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":85.526794520547938},{"$f":"Z295*INDEX('Assumptions '!$F298:$J298,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":85.526794520547938},{"$f":"AA295*INDEX('Assumptions '!$F298:$J298,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":85.526794520547938},{"$f":"AB295*INDEX('Assumptions '!$F298:$J298,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":85.526794520547938},{"$f":"AC295*INDEX('Assumptions '!$F298:$J298,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":80.968767123287677},{"$f":"AD295*INDEX('Assumptions '!$F298:$J298,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":80.968767123287677},{"$f":"AE295*INDEX('Assumptions '!$F298:$J298,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":142.35616438356163},{"$f":"AF295*INDEX('Assumptions '!$F298:$J298,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":142.35616438356163},{"$f":"AG295*INDEX('Assumptions '!$F298:$J298,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":142.35616438356163},{"$f":"AH295*INDEX('Assumptions '!$F298:$J298,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":101.31287671232877},{"$f":"AI295*INDEX('Assumptions '!$F298:$J298,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":101.31287671232877},{"$f":"AJ295*INDEX('Assumptions '!$F298:$J298,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":98.34345205479454},{"$f":"AK295*INDEX('Assumptions '!$F298:$J298,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":98.34345205479454},{"$f":"AL295*INDEX('Assumptions '!$F298:$J298,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":98.34345205479454},{"$f":"AM295*INDEX('Assumptions '!$F298:$J298,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":98.34345205479454},{"$f":"AN295*INDEX('Assumptions '!$F298:$J298,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":98.34345205479454},{"$f":"AO295*INDEX('Assumptions '!$F298:$J298,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":93.10421917808219},{"$f":"AP295*INDEX('Assumptions '!$F298:$J298,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":93.10421917808219},{"$f":"AQ295*INDEX('Assumptions '!$F298:$J298,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":163.68657534246574},{"$f":"AR295*INDEX('Assumptions '!$F298:$J298,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":163.68657534246574},{"$f":"AS295*INDEX('Assumptions '!$F298:$J298,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":163.68657534246574},{"$f":"AT295*INDEX('Assumptions '!$F298:$J298,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":116.48876712328766},{"$f":"AU295*INDEX('Assumptions '!$F298:$J298,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":116.48876712328766},{"$f":"AV295*INDEX('Assumptions '!$F298:$J298,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":113.07484931506848},{"$f":"AW295*INDEX('Assumptions '!$F298:$J298,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":113.07484931506848},{"$f":"AX295*INDEX('Assumptions '!$F298:$J298,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":113.07484931506848},{"$f":"AY295*INDEX('Assumptions '!$F298:$J298,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":113.07484931506848},{"$f":"AZ295*INDEX('Assumptions '!$F298:$J298,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":113.07484931506848},{"$f":"BA295*INDEX('Assumptions '!$F298:$J298,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":107.04920547945204},{"$f":"BB295*INDEX('Assumptions '!$F298:$J298,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":107.04920547945204},{"$f":"BC295*INDEX('Assumptions '!$F298:$J298,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":187.39726027397259},{"$f":"BD295*INDEX('Assumptions '!$F298:$J298,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":187.39726027397259},{"$f":"BE295*INDEX('Assumptions '!$F298:$J298,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":187.39726027397259},{"$f":"BF295*INDEX('Assumptions '!$F298:$J298,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":133.76876712328766},{"$f":"BG295*INDEX('Assumptions '!$F298:$J298,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":133.76876712328766},{"$f":"BH295*INDEX('Assumptions '!$F298:$J298,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":129.67101369863013},{"$f":"BI295*INDEX('Assumptions '!$F298:$J298,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":129.67101369863013},{"$f":"BJ295*INDEX('Assumptions '!$F298:$J298,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":129.67101369863013},{"$f":"BK295*INDEX('Assumptions '!$F298:$J298,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":129.67101369863013},{"$f":"BL295*INDEX('Assumptions '!$F298:$J298,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":129.67101369863013},{"$f":"BM295*INDEX('Assumptions '!$F298:$J298,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":123.04306849315067},{"$f":"BN295*INDEX('Assumptions '!$F298:$J298,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":123.04306849315067}]
[null,null,null,"Third-party logistics provider (cold storage & transportation)",null,null,{"$f":"G296*INDEX('Assumptions '!$F299:$J299,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":685.97260273972597},{"$f":"H296*INDEX('Assumptions '!$F299:$J299,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":685.97260273972597},{"$f":"I296*INDEX('Assumptions '!$F299:$J299,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":685.97260273972597},{"$f":"J296*INDEX('Assumptions '!$F299:$J299,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":488.19452054794527},{"$f":"K296*INDEX('Assumptions '!$F299:$J299,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":488.19452054794527},{"$f":"L296*INDEX('Assumptions '!$F299:$J299,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":473.88205479452063},{"$f":"M296*INDEX('Assumptions '!$F299:$J299,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":473.88205479452063},{"$f":"N296*INDEX('Assumptions '!$F299:$J299,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":473.88205479452063},{"$f":"O296*INDEX('Assumptions '!$F299:$J299,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":473.88205479452063},{"$f":"P296*INDEX('Assumptions '!$F299:$J299,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":473.88205479452063},{"$f":"Q296*INDEX('Assumptions '!$F299:$J299,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":448.63890410958908},{"$f":"R296*INDEX('Assumptions '!$F299:$J299,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":448.63890410958908},{"$f":"S296*INDEX('Assumptions '!$F299:$J299,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":777.70479452054781},{"$f":"T296*INDEX('Assumptions '!$F299:$J299,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":777.70479452054781},{"$f":"U296*INDEX('Assumptions '!$F299:$J299,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":777.70479452054781},{"$f":"V296*INDEX('Assumptions '!$F299:$J299,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":553.43835616438355},{"$f":"W296*INDEX('Assumptions '!$F299:$J299,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":553.43835616438355},{"$f":"X296*INDEX('Assumptions '!$F299:$J299,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":537.21517808219164},{"$f":"Y296*INDEX('Assumptions '!$F299:$J299,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":537.21517808219164},{"$f":"Z296*INDEX('Assumptions '!$F299:$J299,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":537.21517808219164},{"$f":"AA296*INDEX('Assumptions '!$F299:$J299,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":537.21517808219164},{"$f":"AB296*INDEX('Assumptions '!$F299:$J299,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":537.21517808219164},{"$f":"AC296*INDEX('Assumptions '!$F299:$J299,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":508.58506849315063},{"$f":"AD296*INDEX('Assumptions '!$F299:$J299,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":508.58506849315063},{"$f":"AE296*INDEX('Assumptions '!$F299:$J299,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":867.48287671232879},{"$f":"AF296*INDEX('Assumptions '!$F299:$J299,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":867.48287671232879},{"$f":"AG296*INDEX('Assumptions '!$F299:$J299,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":867.48287671232879},{"$f":"AH296*INDEX('Assumptions '!$F299:$J299,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":617.37534246575342},{"$f":"AI296*INDEX('Assumptions '!$F299:$J299,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":617.37534246575342},{"$f":"AJ296*INDEX('Assumptions '!$F299:$J299,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":599.2804109589041},{"$f":"AK296*INDEX('Assumptions '!$F299:$J299,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":599.2804109589041},{"$f":"AL296*INDEX('Assumptions '!$F299:$J299,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":599.2804109589041},{"$f":"AM296*INDEX('Assumptions '!$F299:$J299,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":599.2804109589041},{"$f":"AN296*INDEX('Assumptions '!$F299:$J299,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":599.2804109589041},{"$f":"AO296*INDEX('Assumptions '!$F299:$J299,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":567.35383561643823},{"$f":"AP296*INDEX('Assumptions '!$F299:$J299,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":567.35383561643823},{"$f":"AQ296*INDEX('Assumptions '!$F299:$J299,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":997.46506849315062},{"$f":"AR296*INDEX('Assumptions '!$F299:$J299,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":997.46506849315062},{"$f":"AS296*INDEX('Assumptions '!$F299:$J299,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":997.46506849315062},{"$f":"AT296*INDEX('Assumptions '!$F299:$J299,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":709.85342465753422},{"$f":"AU296*INDEX('Assumptions '!$F299:$J299,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":709.85342465753422},{"$f":"AV296*INDEX('Assumptions '!$F299:$J299,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":689.04986301369865},{"$f":"AW296*INDEX('Assumptions '!$F299:$J299,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":689.04986301369865},{"$f":"AX296*INDEX('Assumptions '!$F299:$J299,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":689.04986301369865},{"$f":"AY296*INDEX('Assumptions '!$F299:$J299,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":689.04986301369865},{"$f":"AZ296*INDEX('Assumptions '!$F299:$J299,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":689.04986301369865},{"$f":"BA296*INDEX('Assumptions '!$F299:$J299,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":652.33109589041089},{"$f":"BB296*INDEX('Assumptions '!$F299:$J299,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":652.33109589041089},{"$f":"BC296*INDEX('Assumptions '!$F299:$J299,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1200.5136986301372},{"$f":"BD296*INDEX('Assumptions '!$F299:$J299,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1200.5136986301372},{"$f":"BE296*INDEX('Assumptions '!$F299:$J299,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1200.5136986301372},{"$f":"BF296*INDEX('Assumptions '!$F299:$J299,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":856.95616438356171},{"$f":"BG296*INDEX('Assumptions '!$F299:$J299,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":856.95616438356171},{"$f":"BH296*INDEX('Assumptions '!$F299:$J299,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":830.70493150684945},{"$f":"BI296*INDEX('Assumptions '!$F299:$J299,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":830.70493150684945},{"$f":"BJ296*INDEX('Assumptions '!$F299:$J299,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":830.70493150684945},{"$f":"BK296*INDEX('Assumptions '!$F299:$J299,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":830.70493150684945},{"$f":"BL296*INDEX('Assumptions '!$F299:$J299,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":830.70493150684945},{"$f":"BM296*INDEX('Assumptions '!$F299:$J299,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":788.24465753424658},{"$f":"BN296*INDEX('Assumptions '!$F299:$J299,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":788.24465753424658}]
[null,null,null,{"$f":"D458","v":"Other revenue streams (non-fish)"},null,null,{"$f":"G304*INDEX('Assumptions '!$F300:$J300,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"H304*INDEX('Assumptions '!$F300:$J300,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"I304*INDEX('Assumptions '!$F300:$J300,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"J304*INDEX('Assumptions '!$F300:$J300,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"K304*INDEX('Assumptions '!$F300:$J300,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"L304*INDEX('Assumptions '!$F300:$J300,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"M304*INDEX('Assumptions '!$F300:$J300,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"N304*INDEX('Assumptions '!$F300:$J300,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"O304*INDEX('Assumptions '!$F300:$J300,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"P304*INDEX('Assumptions '!$F300:$J300,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"Q304*INDEX('Assumptions '!$F300:$J300,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"R304*INDEX('Assumptions '!$F300:$J300,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.0712328767123287},{"$f":"S304*INDEX('Assumptions '!$F300:$J300,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"T304*INDEX('Assumptions '!$F300:$J300,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"U304*INDEX('Assumptions '!$F300:$J300,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"V304*INDEX('Assumptions '!$F300:$J300,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"W304*INDEX('Assumptions '!$F300:$J300,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"X304*INDEX('Assumptions '!$F300:$J300,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"Y304*INDEX('Assumptions '!$F300:$J300,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"Z304*INDEX('Assumptions '!$F300:$J300,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"AA304*INDEX('Assumptions '!$F300:$J300,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"AB304*INDEX('Assumptions '!$F300:$J300,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"AC304*INDEX('Assumptions '!$F300:$J300,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"AD304*INDEX('Assumptions '!$F300:$J300,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.4953424657534247},{"$f":"AE304*INDEX('Assumptions '!$F300:$J300,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AF304*INDEX('Assumptions '!$F300:$J300,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AG304*INDEX('Assumptions '!$F300:$J300,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AH304*INDEX('Assumptions '!$F300:$J300,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AI304*INDEX('Assumptions '!$F300:$J300,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AJ304*INDEX('Assumptions '!$F300:$J300,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AK304*INDEX('Assumptions '!$F300:$J300,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AL304*INDEX('Assumptions '!$F300:$J300,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AM304*INDEX('Assumptions '!$F300:$J300,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AN304*INDEX('Assumptions '!$F300:$J300,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AO304*INDEX('Assumptions '!$F300:$J300,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AP304*INDEX('Assumptions '!$F300:$J300,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7281095890410958},{"$f":"AQ304*INDEX('Assumptions '!$F300:$J300,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AR304*INDEX('Assumptions '!$F300:$J300,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AS304*INDEX('Assumptions '!$F300:$J300,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AT304*INDEX('Assumptions '!$F300:$J300,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AU304*INDEX('Assumptions '!$F300:$J300,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AV304*INDEX('Assumptions '!$F300:$J300,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AW304*INDEX('Assumptions '!$F300:$J300,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AX304*INDEX('Assumptions '!$F300:$J300,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AY304*INDEX('Assumptions '!$F300:$J300,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"AZ304*INDEX('Assumptions '!$F300:$J300,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"BA304*INDEX('Assumptions '!$F300:$J300,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"BB304*INDEX('Assumptions '!$F300:$J300,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":2.7478356164383562},{"$f":"BC304*INDEX('Assumptions '!$F300:$J300,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BD304*INDEX('Assumptions '!$F300:$J300,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BE304*INDEX('Assumptions '!$F300:$J300,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BF304*INDEX('Assumptions '!$F300:$J300,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BG304*INDEX('Assumptions '!$F300:$J300,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BH304*INDEX('Assumptions '!$F300:$J300,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BI304*INDEX('Assumptions '!$F300:$J300,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BJ304*INDEX('Assumptions '!$F300:$J300,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BK304*INDEX('Assumptions '!$F300:$J300,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BL304*INDEX('Assumptions '!$F300:$J300,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BM304*INDEX('Assumptions '!$F300:$J300,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055},{"$f":"BN304*INDEX('Assumptions '!$F300:$J300,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":3.2745205479452055}]
[null,null,null,{"$f":"\"Selected business model: \"&F$134&\" + \"&D465","v":"Selected business model: Fish trading (Push/Pull) + Other revenue streams (non-fish)"},null,null,{"$f":"INDEX(G462:G464,MATCH($F$134,$D462:$D464,0))+G465","v":7212.3287671232883},{"$f":"INDEX(H462:H464,MATCH($F$134,$D462:$D464,0))+H465","v":7212.3287671232883},7212.3287671232883,5122.4547945205477,5122.4547945205477,4937.4936986301373,4937.4936986301373,4937.4936986301373,4937.4936986301373,4937.4936986301373,4704.4799999999996,4704.4799999999996,8701.8213698630134,8701.8213698630134,8701.8213698630134,6146.5117808219175,6146.5117808219175,5943.1167123287669,5943.1167123287669,5943.1167123287669,5943.1167123287669,5943.1167123287669,5635.4498630136977,5635.4498630136977,9120.5911232876715,9120.5911232876715,9120.5911232876715,6477.8459178082185,6477.8459178082185,6244.0037260273966,6244.0037260273966,6244.0037260273966,6244.0037260273966,6244.0037260273966,5949.2968767123284,5949.2968767123284,10486.588931506851,10486.588931506851,10486.588931506851,7447.6464657534243,7447.6464657534243,7178.8004383561647,7178.8004383561647,7178.8004383561647,7178.8004383561647,7178.8004383561647,6839.8579726027392,6839.8579726027392,13940.600547945207,13940.600547945207,13940.600547945207,9841.6306849315079,9841.6306849315079,9518.9326027397256,9518.9326027397256,9518.9326027397256,9518.9326027397256,9518.9326027397256,9021.8367123287662,9021.8367123287662]
[]
[null,null,null,"Trade payables schedule"]
[null,null,null,{"$f":"D455","v":"Fish trading (Push/Pull)"},null,null,{"$f":"G294*INDEX('Assumptions '!$F304:$J304,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":480.68383561643839},{"$f":"H294*INDEX('Assumptions '!$F304:$J304,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":480.68383561643839},{"$f":"I294*INDEX('Assumptions '!$F304:$J304,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":480.68383561643839},{"$f":"J294*INDEX('Assumptions '!$F304:$J304,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":341.35890410958905},{"$f":"K294*INDEX('Assumptions '!$F304:$J304,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":341.35890410958905},{"$f":"L294*INDEX('Assumptions '!$F304:$J304,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":329.02816438356166},{"$f":"M294*INDEX('Assumptions '!$F304:$J304,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":329.02816438356166},{"$f":"N294*INDEX('Assumptions '!$F304:$J304,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":329.02816438356166},{"$f":"O294*INDEX('Assumptions '!$F304:$J304,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":329.02816438356166},{"$f":"P294*INDEX('Assumptions '!$F304:$J304,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":329.02816438356166},{"$f":"Q294*INDEX('Assumptions '!$F304:$J304,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":313.49391780821918},{"$f":"R294*INDEX('Assumptions '!$F304:$J304,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":313.49391780821918},{"$f":"S294*INDEX('Assumptions '!$F304:$J304,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":579.95506849315063},{"$f":"T294*INDEX('Assumptions '!$F304:$J304,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":579.95506849315063},{"$f":"U294*INDEX('Assumptions '!$F304:$J304,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":579.95506849315063},{"$f":"V294*INDEX('Assumptions '!$F304:$J304,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":409.60109589041099},{"$f":"W294*INDEX('Assumptions '!$F304:$J304,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":409.60109589041099},{"$f":"X294*INDEX('Assumptions '!$F304:$J304,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":396.04142465753426},{"$f":"Y294*INDEX('Assumptions '!$F304:$J304,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":396.04142465753426},{"$f":"Z294*INDEX('Assumptions '!$F304:$J304,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":396.04142465753426},{"$f":"AA294*INDEX('Assumptions '!$F304:$J304,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":396.04142465753426},{"$f":"AB294*INDEX('Assumptions '!$F304:$J304,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":396.04142465753426},{"$f":"AC294*INDEX('Assumptions '!$F304:$J304,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":375.53030136986297},{"$f":"AD294*INDEX('Assumptions '!$F304:$J304,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":375.53030136986297},{"$f":"AE294*INDEX('Assumptions '!$F304:$J304,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":607.85753424657537},{"$f":"AF294*INDEX('Assumptions '!$F304:$J304,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":607.85753424657537},{"$f":"AG294*INDEX('Assumptions '!$F304:$J304,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":607.85753424657537},{"$f":"AH294*INDEX('Assumptions '!$F304:$J304,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":431.67452054794512},{"$f":"AI294*INDEX('Assumptions '!$F304:$J304,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":431.67452054794512},{"$f":"AJ294*INDEX('Assumptions '!$F304:$J304,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":416.08504109589035},{"$f":"AK294*INDEX('Assumptions '!$F304:$J304,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":416.08504109589035},{"$f":"AL294*INDEX('Assumptions '!$F304:$J304,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":416.08504109589035},{"$f":"AM294*INDEX('Assumptions '!$F304:$J304,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":416.08504109589035},{"$f":"AN294*INDEX('Assumptions '!$F304:$J304,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":416.08504109589035},{"$f":"AO294*INDEX('Assumptions '!$F304:$J304,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":396.43791780821914},{"$f":"AP294*INDEX('Assumptions '!$F304:$J304,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":396.43791780821914},{"$f":"AQ294*INDEX('Assumptions '!$F304:$J304,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":698.92273972602743},{"$f":"AR294*INDEX('Assumptions '!$F304:$J304,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":698.92273972602743},{"$f":"AS294*INDEX('Assumptions '!$F304:$J304,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":698.92273972602743},{"$f":"AT294*INDEX('Assumptions '!$F304:$J304,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":496.32657534246573},{"$f":"AU294*INDEX('Assumptions '!$F304:$J304,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":496.32657534246573},{"$f":"AV294*INDEX('Assumptions '!$F304:$J304,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":478.40350684931508},{"$f":"AW294*INDEX('Assumptions '!$F304:$J304,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":478.40350684931508},{"$f":"AX294*INDEX('Assumptions '!$F304:$J304,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":478.40350684931508},{"$f":"AY294*INDEX('Assumptions '!$F304:$J304,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":478.40350684931508},{"$f":"AZ294*INDEX('Assumptions '!$F304:$J304,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":478.40350684931508},{"$f":"BA294*INDEX('Assumptions '!$F304:$J304,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":455.80734246575344},{"$f":"BB294*INDEX('Assumptions '!$F304:$J304,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":455.80734246575344},{"$f":"BC294*INDEX('Assumptions '!$F304:$J304,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":929.15506849315079},{"$f":"BD294*INDEX('Assumptions '!$F304:$J304,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":929.15506849315079},{"$f":"BE294*INDEX('Assumptions '!$F304:$J304,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":929.15506849315079},{"$f":"BF294*INDEX('Assumptions '!$F304:$J304,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":655.89041095890411},{"$f":"BG294*INDEX('Assumptions '!$F304:$J304,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":655.89041095890411},{"$f":"BH294*INDEX('Assumptions '!$F304:$J304,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":634.37720547945196},{"$f":"BI294*INDEX('Assumptions '!$F304:$J304,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":634.37720547945196},{"$f":"BJ294*INDEX('Assumptions '!$F304:$J304,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":634.37720547945196},{"$f":"BK294*INDEX('Assumptions '!$F304:$J304,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":634.37720547945196},{"$f":"BL294*INDEX('Assumptions '!$F304:$J304,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":634.37720547945196},{"$f":"BM294*INDEX('Assumptions '!$F304:$J304,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":601.2374794520548},{"$f":"BN294*INDEX('Assumptions '!$F304:$J304,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":601.2374794520548}]
[null,null,null,{"$f":"D456","v":"Cooling-as-a-service / Mobile cold chain services"},null,null,{"$f":"G295*INDEX('Assumptions '!$F305:$J305,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.427397260273963},{"$f":"H295*INDEX('Assumptions '!$F305:$J305,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.427397260273963},{"$f":"I295*INDEX('Assumptions '!$F305:$J305,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.427397260273963},{"$f":"J295*INDEX('Assumptions '!$F305:$J305,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":60.085479452054798},{"$f":"K295*INDEX('Assumptions '!$F305:$J305,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":60.085479452054798},{"$f":"L295*INDEX('Assumptions '!$F305:$J305,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":58.323945205479447},{"$f":"M295*INDEX('Assumptions '!$F305:$J305,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":58.323945205479447},{"$f":"N295*INDEX('Assumptions '!$F305:$J305,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":58.323945205479447},{"$f":"O295*INDEX('Assumptions '!$F305:$J305,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":58.323945205479447},{"$f":"P295*INDEX('Assumptions '!$F305:$J305,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":58.323945205479447},{"$f":"Q295*INDEX('Assumptions '!$F305:$J305,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":55.217095890410967},{"$f":"R295*INDEX('Assumptions '!$F305:$J305,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":55.217095890410967},{"$f":"S295*INDEX('Assumptions '!$F305:$J305,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":92.860273972602741},{"$f":"T295*INDEX('Assumptions '!$F305:$J305,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":92.860273972602741},{"$f":"U295*INDEX('Assumptions '!$F305:$J305,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":92.860273972602741},{"$f":"V295*INDEX('Assumptions '!$F305:$J305,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":66.082191780821915},{"$f":"W295*INDEX('Assumptions '!$F305:$J305,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":66.082191780821915},{"$f":"X295*INDEX('Assumptions '!$F305:$J305,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":64.145095890410957},{"$f":"Y295*INDEX('Assumptions '!$F305:$J305,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":64.145095890410957},{"$f":"Z295*INDEX('Assumptions '!$F305:$J305,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":64.145095890410957},{"$f":"AA295*INDEX('Assumptions '!$F305:$J305,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":64.145095890410957},{"$f":"AB295*INDEX('Assumptions '!$F305:$J305,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":64.145095890410957},{"$f":"AC295*INDEX('Assumptions '!$F305:$J305,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":60.726575342465758},{"$f":"AD295*INDEX('Assumptions '!$F305:$J305,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":60.726575342465758},{"$f":"AE295*INDEX('Assumptions '!$F305:$J305,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":106.76712328767123},{"$f":"AF295*INDEX('Assumptions '!$F305:$J305,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":106.76712328767123},{"$f":"AG295*INDEX('Assumptions '!$F305:$J305,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":106.76712328767123},{"$f":"AH295*INDEX('Assumptions '!$F305:$J305,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":75.98465753424658},{"$f":"AI295*INDEX('Assumptions '!$F305:$J305,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":75.98465753424658},{"$f":"AJ295*INDEX('Assumptions '!$F305:$J305,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":73.757589041095898},{"$f":"AK295*INDEX('Assumptions '!$F305:$J305,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":73.757589041095898},{"$f":"AL295*INDEX('Assumptions '!$F305:$J305,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":73.757589041095898},{"$f":"AM295*INDEX('Assumptions '!$F305:$J305,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":73.757589041095898},{"$f":"AN295*INDEX('Assumptions '!$F305:$J305,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":73.757589041095898},{"$f":"AO295*INDEX('Assumptions '!$F305:$J305,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":69.828164383561642},{"$f":"AP295*INDEX('Assumptions '!$F305:$J305,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":69.828164383561642},{"$f":"AQ295*INDEX('Assumptions '!$F305:$J305,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":122.76493150684931},{"$f":"AR295*INDEX('Assumptions '!$F305:$J305,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":122.76493150684931},{"$f":"AS295*INDEX('Assumptions '!$F305:$J305,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":122.76493150684931},{"$f":"AT295*INDEX('Assumptions '!$F305:$J305,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":87.366575342465751},{"$f":"AU295*INDEX('Assumptions '!$F305:$J305,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":87.366575342465751},{"$f":"AV295*INDEX('Assumptions '!$F305:$J305,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.806136986301368},{"$f":"AW295*INDEX('Assumptions '!$F305:$J305,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.806136986301368},{"$f":"AX295*INDEX('Assumptions '!$F305:$J305,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.806136986301368},{"$f":"AY295*INDEX('Assumptions '!$F305:$J305,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.806136986301368},{"$f":"AZ295*INDEX('Assumptions '!$F305:$J305,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":84.806136986301368},{"$f":"BA295*INDEX('Assumptions '!$F305:$J305,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":80.286904109589031},{"$f":"BB295*INDEX('Assumptions '!$F305:$J305,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":80.286904109589031},{"$f":"BC295*INDEX('Assumptions '!$F305:$J305,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":140.54794520547944},{"$f":"BD295*INDEX('Assumptions '!$F305:$J305,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":140.54794520547944},{"$f":"BE295*INDEX('Assumptions '!$F305:$J305,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":140.54794520547944},{"$f":"BF295*INDEX('Assumptions '!$F305:$J305,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":100.32657534246574},{"$f":"BG295*INDEX('Assumptions '!$F305:$J305,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":100.32657534246574},{"$f":"BH295*INDEX('Assumptions '!$F305:$J305,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":97.2532602739726},{"$f":"BI295*INDEX('Assumptions '!$F305:$J305,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":97.2532602739726},{"$f":"BJ295*INDEX('Assumptions '!$F305:$J305,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":97.2532602739726},{"$f":"BK295*INDEX('Assumptions '!$F305:$J305,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":97.2532602739726},{"$f":"BL295*INDEX('Assumptions '!$F305:$J305,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":97.2532602739726},{"$f":"BM295*INDEX('Assumptions '!$F305:$J305,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":92.282301369862992},{"$f":"BN295*INDEX('Assumptions '!$F305:$J305,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":92.282301369862992}]
[null,null,null,"Third-party logistics provider (cold storage & transportation)",null,null,{"$f":"G296*INDEX('Assumptions '!$F306:$J306,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1028.958904109589},{"$f":"H296*INDEX('Assumptions '!$F306:$J306,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1028.958904109589},{"$f":"I296*INDEX('Assumptions '!$F306:$J306,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1028.958904109589},{"$f":"J296*INDEX('Assumptions '!$F306:$J306,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":732.29178082191788},{"$f":"K296*INDEX('Assumptions '!$F306:$J306,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":732.29178082191788},{"$f":"L296*INDEX('Assumptions '!$F306:$J306,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":710.82308219178083},{"$f":"M296*INDEX('Assumptions '!$F306:$J306,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":710.82308219178083},{"$f":"N296*INDEX('Assumptions '!$F306:$J306,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":710.82308219178083},{"$f":"O296*INDEX('Assumptions '!$F306:$J306,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":710.82308219178083},{"$f":"P296*INDEX('Assumptions '!$F306:$J306,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":710.82308219178083},{"$f":"Q296*INDEX('Assumptions '!$F306:$J306,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":672.95835616438353},{"$f":"R296*INDEX('Assumptions '!$F306:$J306,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":672.95835616438353},{"$f":"S296*INDEX('Assumptions '!$F306:$J306,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1166.5571917808215},{"$f":"T296*INDEX('Assumptions '!$F306:$J306,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1166.5571917808215},{"$f":"U296*INDEX('Assumptions '!$F306:$J306,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1166.5571917808215},{"$f":"V296*INDEX('Assumptions '!$F306:$J306,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":830.15753424657532},{"$f":"W296*INDEX('Assumptions '!$F306:$J306,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":830.15753424657532},{"$f":"X296*INDEX('Assumptions '!$F306:$J306,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":805.82276712328746},{"$f":"Y296*INDEX('Assumptions '!$F306:$J306,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":805.82276712328746},{"$f":"Z296*INDEX('Assumptions '!$F306:$J306,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":805.82276712328746},{"$f":"AA296*INDEX('Assumptions '!$F306:$J306,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":805.82276712328746},{"$f":"AB296*INDEX('Assumptions '!$F306:$J306,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":805.82276712328746},{"$f":"AC296*INDEX('Assumptions '!$F306:$J306,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":762.87760273972594},{"$f":"AD296*INDEX('Assumptions '!$F306:$J306,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":762.87760273972594},{"$f":"AE296*INDEX('Assumptions '!$F306:$J306,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1301.2243150684931},{"$f":"AF296*INDEX('Assumptions '!$F306:$J306,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1301.2243150684931},{"$f":"AG296*INDEX('Assumptions '!$F306:$J306,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1301.2243150684931},{"$f":"AH296*INDEX('Assumptions '!$F306:$J306,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":926.06301369863013},{"$f":"AI296*INDEX('Assumptions '!$F306:$J306,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":926.06301369863013},{"$f":"AJ296*INDEX('Assumptions '!$F306:$J306,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":898.92061643835621},{"$f":"AK296*INDEX('Assumptions '!$F306:$J306,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":898.92061643835621},{"$f":"AL296*INDEX('Assumptions '!$F306:$J306,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":898.92061643835621},{"$f":"AM296*INDEX('Assumptions '!$F306:$J306,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":898.92061643835621},{"$f":"AN296*INDEX('Assumptions '!$F306:$J306,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":898.92061643835621},{"$f":"AO296*INDEX('Assumptions '!$F306:$J306,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":851.03075342465752},{"$f":"AP296*INDEX('Assumptions '!$F306:$J306,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":851.03075342465752},{"$f":"AQ296*INDEX('Assumptions '!$F306:$J306,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1496.1976027397259},{"$f":"AR296*INDEX('Assumptions '!$F306:$J306,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1496.1976027397259},{"$f":"AS296*INDEX('Assumptions '!$F306:$J306,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1496.1976027397259},{"$f":"AT296*INDEX('Assumptions '!$F306:$J306,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1064.7801369863012},{"$f":"AU296*INDEX('Assumptions '!$F306:$J306,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1064.7801369863012},{"$f":"AV296*INDEX('Assumptions '!$F306:$J306,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1033.574794520548},{"$f":"AW296*INDEX('Assumptions '!$F306:$J306,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1033.574794520548},{"$f":"AX296*INDEX('Assumptions '!$F306:$J306,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1033.574794520548},{"$f":"AY296*INDEX('Assumptions '!$F306:$J306,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1033.574794520548},{"$f":"AZ296*INDEX('Assumptions '!$F306:$J306,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1033.574794520548},{"$f":"BA296*INDEX('Assumptions '!$F306:$J306,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":978.49664383561628},{"$f":"BB296*INDEX('Assumptions '!$F306:$J306,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":978.49664383561628},{"$f":"BC296*INDEX('Assumptions '!$F306:$J306,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1800.7705479452056},{"$f":"BD296*INDEX('Assumptions '!$F306:$J306,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1800.7705479452056},{"$f":"BE296*INDEX('Assumptions '!$F306:$J306,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1800.7705479452056},{"$f":"BF296*INDEX('Assumptions '!$F306:$J306,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1285.4342465753427},{"$f":"BG296*INDEX('Assumptions '!$F306:$J306,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1285.4342465753427},{"$f":"BH296*INDEX('Assumptions '!$F306:$J306,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1246.0573972602742},{"$f":"BI296*INDEX('Assumptions '!$F306:$J306,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1246.0573972602742},{"$f":"BJ296*INDEX('Assumptions '!$F306:$J306,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1246.0573972602742},{"$f":"BK296*INDEX('Assumptions '!$F306:$J306,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1246.0573972602742},{"$f":"BL296*INDEX('Assumptions '!$F306:$J306,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1246.0573972602742},{"$f":"BM296*INDEX('Assumptions '!$F306:$J306,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1182.3669863013699},{"$f":"BN296*INDEX('Assumptions '!$F306:$J306,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1182.3669863013699}]
[null,null,null,{"$f":"D465","v":"Other revenue streams (non-fish)"},null,null,{"$f":"G304*INDEX('Assumptions '!$F307:$J307,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"H304*INDEX('Assumptions '!$F307:$J307,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"I304*INDEX('Assumptions '!$F307:$J307,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"J304*INDEX('Assumptions '!$F307:$J307,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"K304*INDEX('Assumptions '!$F307:$J307,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"L304*INDEX('Assumptions '!$F307:$J307,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"M304*INDEX('Assumptions '!$F307:$J307,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"N304*INDEX('Assumptions '!$F307:$J307,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"O304*INDEX('Assumptions '!$F307:$J307,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"P304*INDEX('Assumptions '!$F307:$J307,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"Q304*INDEX('Assumptions '!$F307:$J307,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"R304*INDEX('Assumptions '!$F307:$J307,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":31.06849315068493},{"$f":"S304*INDEX('Assumptions '!$F307:$J307,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"T304*INDEX('Assumptions '!$F307:$J307,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"U304*INDEX('Assumptions '!$F307:$J307,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"V304*INDEX('Assumptions '!$F307:$J307,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"W304*INDEX('Assumptions '!$F307:$J307,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"X304*INDEX('Assumptions '!$F307:$J307,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"Y304*INDEX('Assumptions '!$F307:$J307,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"Z304*INDEX('Assumptions '!$F307:$J307,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"AA304*INDEX('Assumptions '!$F307:$J307,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"AB304*INDEX('Assumptions '!$F307:$J307,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"AC304*INDEX('Assumptions '!$F307:$J307,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"AD304*INDEX('Assumptions '!$F307:$J307,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":37.43013698630137},{"$f":"AE304*INDEX('Assumptions '!$F307:$J307,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AF304*INDEX('Assumptions '!$F307:$J307,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AG304*INDEX('Assumptions '!$F307:$J307,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AH304*INDEX('Assumptions '!$F307:$J307,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AI304*INDEX('Assumptions '!$F307:$J307,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AJ304*INDEX('Assumptions '!$F307:$J307,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AK304*INDEX('Assumptions '!$F307:$J307,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AL304*INDEX('Assumptions '!$F307:$J307,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AM304*INDEX('Assumptions '!$F307:$J307,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AN304*INDEX('Assumptions '!$F307:$J307,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AO304*INDEX('Assumptions '!$F307:$J307,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AP304*INDEX('Assumptions '!$F307:$J307,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":40.921643835616436},{"$f":"AQ304*INDEX('Assumptions '!$F307:$J307,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AR304*INDEX('Assumptions '!$F307:$J307,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AS304*INDEX('Assumptions '!$F307:$J307,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AT304*INDEX('Assumptions '!$F307:$J307,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AU304*INDEX('Assumptions '!$F307:$J307,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AV304*INDEX('Assumptions '!$F307:$J307,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AW304*INDEX('Assumptions '!$F307:$J307,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AX304*INDEX('Assumptions '!$F307:$J307,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AY304*INDEX('Assumptions '!$F307:$J307,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"AZ304*INDEX('Assumptions '!$F307:$J307,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"BA304*INDEX('Assumptions '!$F307:$J307,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"BB304*INDEX('Assumptions '!$F307:$J307,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":41.21753424657534},{"$f":"BC304*INDEX('Assumptions '!$F307:$J307,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BD304*INDEX('Assumptions '!$F307:$J307,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BE304*INDEX('Assumptions '!$F307:$J307,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BF304*INDEX('Assumptions '!$F307:$J307,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BG304*INDEX('Assumptions '!$F307:$J307,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BH304*INDEX('Assumptions '!$F307:$J307,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BI304*INDEX('Assumptions '!$F307:$J307,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BJ304*INDEX('Assumptions '!$F307:$J307,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BK304*INDEX('Assumptions '!$F307:$J307,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BL304*INDEX('Assumptions '!$F307:$J307,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BM304*INDEX('Assumptions '!$F307:$J307,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087},{"$f":"BN304*INDEX('Assumptions '!$F307:$J307,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":49.117808219178087}]
[null,null,null,{"$f":"\"Selected business model: \"&F$134&\" + \"&D472","v":"Selected business model: Fish trading (Push/Pull) + Other revenue streams (non-fish)"},null,null,{"$f":"INDEX(G469:G471,MATCH($F$134,$D469:$D471,0))+G472","v":511.75232876712334},{"$f":"INDEX(H469:H471,MATCH($F$134,$D469:$D471,0))+H472","v":511.75232876712334},511.75232876712334,372.42739726027401,372.42739726027401,360.09665753424656,360.09665753424656,360.09665753424656,360.09665753424656,360.09665753424656,344.56241095890414,344.56241095890414,617.385205479452,617.385205479452,617.385205479452,447.03123287671235,447.03123287671235,433.47156164383563,433.47156164383563,433.47156164383563,433.47156164383563,433.47156164383563,412.96043835616433,412.96043835616433,648.77917808219183,648.77917808219183,648.77917808219183,472.59616438356159,472.59616438356159,457.00668493150681,457.00668493150681,457.00668493150681,457.00668493150681,457.00668493150681,437.3595616438356,437.3595616438356,740.14027397260281,740.14027397260281,740.14027397260281,537.54410958904111,537.54410958904111,519.6210410958904,519.6210410958904,519.6210410958904,519.6210410958904,519.6210410958904,497.02487671232876,497.02487671232876,978.27287671232887,978.27287671232887,978.27287671232887,705.00821917808219,705.00821917808219,683.49501369863003,683.49501369863003,683.49501369863003,683.49501369863003,683.49501369863003,650.35528767123287,650.35528767123287]
[]
[null,null,null,"Other payables schedule"]
[null,null,null,"All models",null,null,{"$f":"(G319+G365)*INDEX('Assumptions '!$F310:$J310,,MATCH(G$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1064.2626947638491},{"$f":"(H319+H365)*INDEX('Assumptions '!$F310:$J310,,MATCH(H$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":897.77022854794529},{"$f":"(I319+I365)*INDEX('Assumptions '!$F310:$J310,,MATCH(I$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":897.77022854794529},{"$f":"(J319+J365)*INDEX('Assumptions '!$F310:$J310,,MATCH(J$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":816.49735183561643},{"$f":"(K319+K365)*INDEX('Assumptions '!$F310:$J310,,MATCH(K$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":816.49735183561643},{"$f":"(L319+L365)*INDEX('Assumptions '!$F310:$J310,,MATCH(L$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":809.30442032876715},{"$f":"(M319+M365)*INDEX('Assumptions '!$F310:$J310,,MATCH(M$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":809.30442032876715},{"$f":"(N319+N365)*INDEX('Assumptions '!$F310:$J310,,MATCH(N$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":995.75483128767132},{"$f":"(O319+O365)*INDEX('Assumptions '!$F310:$J310,,MATCH(O$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":809.30442032876715},{"$f":"(P319+P365)*INDEX('Assumptions '!$F310:$J310,,MATCH(P$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":809.30442032876715},{"$f":"(Q319+Q365)*INDEX('Assumptions '!$F310:$J310,,MATCH(Q$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":800.2427764931507},{"$f":"(R319+R365)*INDEX('Assumptions '!$F310:$J310,,MATCH(R$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":800.2427764931507},{"$f":"(S319+S365)*INDEX('Assumptions '!$F310:$J310,,MATCH(S$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1149.3045030542598},{"$f":"(T319+T365)*INDEX('Assumptions '!$F310:$J310,,MATCH(T$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":982.81203683835622},{"$f":"(U319+U365)*INDEX('Assumptions '!$F310:$J310,,MATCH(U$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":982.81203683835622},{"$f":"(V319+V365)*INDEX('Assumptions '!$F310:$J310,,MATCH(V$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":883.43888615342473},{"$f":"(W319+W365)*INDEX('Assumptions '!$F310:$J310,,MATCH(W$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":883.43888615342473},{"$f":"(X319+X365)*INDEX('Assumptions '!$F310:$J310,,MATCH(X$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":875.52907793424652},{"$f":"(Y319+Y365)*INDEX('Assumptions '!$F310:$J310,,MATCH(Y$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":875.52907793424652},{"$f":"(Z319+Z365)*INDEX('Assumptions '!$F310:$J310,,MATCH(Z$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1061.9794888931506},{"$f":"(AA319+AA365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":875.52907793424652},{"$f":"(AB319+AB365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":875.52907793424652},{"$f":"(AC319+AC365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":863.56425601643832},{"$f":"(AD319+AD365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":863.56425601643832},{"$f":"(AE319+AE365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1200.4829360235749},{"$f":"(AF319+AF365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1033.9904698076714},{"$f":"(AG319+AG365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1033.9904698076714},{"$f":"(AH319+AH365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":931.2170451501371},{"$f":"(AI319+AI365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":931.2170451501371},{"$f":"(AJ319+AJ365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":922.12318213643846},{"$f":"(AK319+AK365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":922.12318213643846},{"$f":"(AL319+AL365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1108.5735930953426},{"$f":"(AM319+AM365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":922.12318213643846},{"$f":"(AN319+AN365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":922.12318213643846},{"$f":"(AO319+AO365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AO$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":910.66236021863017},{"$f":"(AP319+AP365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AP$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":910.66236021863017},{"$f":"(AQ319+AQ365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AQ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1277.4799182706981},{"$f":"(AR319+AR365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AR$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1110.9874520547944},{"$f":"(AS319+AS365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AS$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1110.9874520547944},{"$f":"(AT319+AT365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AT$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":992.80635616438349},{"$f":"(AU319+AU365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AU$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":992.80635616438349},{"$f":"(AV319+AV365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AV$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":982.3512328767124},{"$f":"(AW319+AW365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AW$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":982.3512328767124},{"$f":"(AX319+AX365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AX$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1168.8016438356165},{"$f":"(AY319+AY365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AY$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":982.3512328767124},{"$f":"(AZ319+AZ365)*INDEX('Assumptions '!$F310:$J310,,MATCH(AZ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":982.3512328767124},{"$f":"(BA319+BA365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BA$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":969.17013698630126},{"$f":"(BB319+BB365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BB$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":969.17013698630126},{"$f":"(BC319+BC365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BC$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1367.5198634761775},{"$f":"(BD319+BD365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BD$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1201.027397260274},{"$f":"(BE319+BE365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BE$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1201.027397260274},{"$f":"(BF319+BF365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BF$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1065.787397260274},{"$f":"(BG319+BG365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BG$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1065.787397260274},{"$f":"(BH319+BH365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BH$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1053.2380273972603},{"$f":"(BI319+BI365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BI$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1053.2380273972603},{"$f":"(BJ319+BJ365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BJ$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1239.6884383561644},{"$f":"(BK319+BK365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BK$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1053.2380273972603},{"$f":"(BL319+BL365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BL$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1053.2380273972603},{"$f":"(BM319+BM365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BM$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1038.739397260274},{"$f":"(BN319+BN365)*INDEX('Assumptions '!$F310:$J310,,MATCH(BN$132,'Assumptions '!$F$288:$J$288,0))/('Assumptions '!$F$8/'Assumptions '!$F$9)","v":1038.739397260274}]
[]
["x",null,null,"Grants received schedule "]
[]
[null,null,null,{"$f":"'Assumptions '!D319","v":"Grant 1"},null,null,{"$f":"IF(G$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":250000},{"$f":"IF(H$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(I$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(J$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(K$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(L$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(M$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(N$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(O$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(P$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(R$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(S$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(T$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(U$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(V$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(W$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(X$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$G319,'Assumptions '!$F319,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D320","v":"Grant 2"},null,null,{"$f":"IF(G$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(H$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(I$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(J$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(K$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(L$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(M$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(N$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(O$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(P$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(R$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(S$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":200000},{"$f":"IF(T$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(U$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(V$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(W$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(X$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$G320,'Assumptions '!$F320,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D321","v":"Grant 3"},null,null,{"$f":"IF(G$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(H$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(I$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(J$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(K$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(L$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(M$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(N$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(O$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(P$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(R$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(S$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(T$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(U$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(V$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(W$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(X$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$G321,'Assumptions '!$F321,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D322","v":"Grant 4"},null,null,{"$f":"IF(G$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(H$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(I$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(J$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(K$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(L$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(M$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(N$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(O$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(P$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(R$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(S$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(T$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(U$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(V$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(W$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(X$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$G322,'Assumptions '!$F322,0)","v":0}]
[null,null,null,{"$f":"'Assumptions '!D323","v":"Grant 5"},null,null,{"$f":"IF(G$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(H$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(I$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(J$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(K$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(L$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(M$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(N$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(O$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(P$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(R$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(S$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(T$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(U$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(V$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(W$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(X$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$G323,'Assumptions '!$F323,0)","v":0}]
[]
["x",null,null,"Equity Injection schedule "]
[]
[null,null,null,"Opening balance",null,null,{"$f":"'Assumptions '!$F$333","v":1250},{"$f":"G490","v":101250},{"$f":"H490","v":101250},101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250]
[null,null,null,"Additions",null,null,{"$f":"SUM(IF(G$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(G$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(G$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(G$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":100000},{"$f":"SUM(IF(H$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(H$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(H$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(H$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(I$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(I$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(I$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(I$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(J$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(J$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(J$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(J$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(K$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(K$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(K$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(K$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(L$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(L$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(L$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(L$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(M$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(M$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(M$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(M$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(N$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(N$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(N$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(N$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(O$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(O$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(O$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(O$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(P$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(P$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(P$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(P$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(Q$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(Q$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(Q$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(Q$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(R$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(R$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(R$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(R$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(S$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(S$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(S$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(S$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(T$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(T$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(T$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(T$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(U$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(U$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(U$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(U$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(V$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(V$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(V$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(V$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(W$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(W$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(W$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(W$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(X$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(X$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(X$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(X$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":50000},{"$f":"SUM(IF(Y$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(Y$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(Y$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(Y$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(Z$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(Z$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(Z$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(Z$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AA$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AA$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AA$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AA$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AB$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AB$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AB$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AB$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AC$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AC$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AC$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AC$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AD$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AD$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AD$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AD$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AE$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AE$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AE$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AE$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AF$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AF$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AF$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AF$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AG$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AG$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AG$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AG$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AH$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AH$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AH$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AH$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AI$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AI$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AI$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AI$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AJ$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AJ$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AJ$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AJ$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AK$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AK$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AK$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AK$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AL$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AL$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AL$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AL$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AM$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AM$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AM$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AM$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AN$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AN$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AN$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AN$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AO$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AO$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AO$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AO$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AP$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AP$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AP$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AP$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AQ$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AQ$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AQ$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AQ$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AR$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AR$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AR$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AR$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AS$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AS$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AS$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AS$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AT$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AT$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AT$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AT$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AU$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AU$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AU$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AU$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AV$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AV$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AV$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AV$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AW$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AW$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AW$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AW$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AX$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AX$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AX$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AX$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AY$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AY$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AY$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AY$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(AZ$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(AZ$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(AZ$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(AZ$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BA$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BA$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BA$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BA$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BB$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BB$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BB$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BB$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BC$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BC$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BC$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BC$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BD$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BD$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BD$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BD$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BE$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BE$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BE$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BE$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BF$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BF$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BF$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BF$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BG$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BG$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BG$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BG$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BH$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BH$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BH$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BH$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BI$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BI$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BI$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BI$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BJ$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BJ$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BJ$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BJ$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BK$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BK$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BK$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BK$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BL$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BL$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BL$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BL$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BM$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BM$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BM$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BM$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0},{"$f":"SUM(IF(BN$129='Assumptions '!$G$328,'Assumptions '!$F$328,0),IF(BN$129='Assumptions '!$G$329,'Assumptions '!$F$329,0),IF(BN$129='Assumptions '!$G$330,'Assumptions '!$F$330,0),IF(BN$129='Assumptions '!$G$331,'Assumptions '!$F$331,0))","v":0}]
[null,null,null,"Closing balance",null,null,{"$f":"SUM(G488:G489)","v":101250},{"$f":"SUM(H488:H489)","v":101250},{"$f":"SUM(I488:I489)","v":101250},101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,101250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250,151250]
[]
[null,null,null,"Debt schedules"]
[]
[null,null,null,"New Loans"]
[null,null,null,"Loan 1"]
[null,null,null,"Repayment flag",null,null,{"$f":"IF(AND(G$129>='Assumptions '!$F$344,G$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(H$129>='Assumptions '!$F$344,H$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(I$129>='Assumptions '!$F$344,I$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(J$129>='Assumptions '!$F$344,J$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(K$129>='Assumptions '!$F$344,K$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(L$129>='Assumptions '!$F$344,L$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(M$129>='Assumptions '!$F$344,M$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(N$129>='Assumptions '!$F$344,N$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(O$129>='Assumptions '!$F$344,O$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(P$129>='Assumptions '!$F$344,P$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(Q$129>='Assumptions '!$F$344,Q$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(R$129>='Assumptions '!$F$344,R$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(S$129>='Assumptions '!$F$344,S$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(T$129>='Assumptions '!$F$344,T$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(U$129>='Assumptions '!$F$344,U$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(V$129>='Assumptions '!$F$344,V$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(W$129>='Assumptions '!$F$344,W$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(X$129>='Assumptions '!$F$344,X$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(Y$129>='Assumptions '!$F$344,Y$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(Z$129>='Assumptions '!$F$344,Z$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AA$129>='Assumptions '!$F$344,AA$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AB$129>='Assumptions '!$F$344,AB$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AC$129>='Assumptions '!$F$344,AC$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AD$129>='Assumptions '!$F$344,AD$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AE$129>='Assumptions '!$F$344,AE$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AF$129>='Assumptions '!$F$344,AF$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AG$129>='Assumptions '!$F$344,AG$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AH$129>='Assumptions '!$F$344,AH$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AI$129>='Assumptions '!$F$344,AI$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AJ$129>='Assumptions '!$F$344,AJ$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AK$129>='Assumptions '!$F$344,AK$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AL$129>='Assumptions '!$F$344,AL$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AM$129>='Assumptions '!$F$344,AM$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AN$129>='Assumptions '!$F$344,AN$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AO$129>='Assumptions '!$F$344,AO$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AP$129>='Assumptions '!$F$344,AP$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AQ$129>='Assumptions '!$F$344,AQ$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AR$129>='Assumptions '!$F$344,AR$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AS$129>='Assumptions '!$F$344,AS$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AT$129>='Assumptions '!$F$344,AT$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AU$129>='Assumptions '!$F$344,AU$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AV$129>='Assumptions '!$F$344,AV$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AW$129>='Assumptions '!$F$344,AW$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AX$129>='Assumptions '!$F$344,AX$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AY$129>='Assumptions '!$F$344,AY$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(AZ$129>='Assumptions '!$F$344,AZ$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(BA$129>='Assumptions '!$F$344,BA$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(BB$129>='Assumptions '!$F$344,BB$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(BC$129>='Assumptions '!$F$344,BC$129<='Assumptions '!$F$345),1,0)","v":1},{"$f":"IF(AND(BD$129>='Assumptions '!$F$344,BD$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BE$129>='Assumptions '!$F$344,BE$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BF$129>='Assumptions '!$F$344,BF$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BG$129>='Assumptions '!$F$344,BG$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BH$129>='Assumptions '!$F$344,BH$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BI$129>='Assumptions '!$F$344,BI$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BJ$129>='Assumptions '!$F$344,BJ$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BK$129>='Assumptions '!$F$344,BK$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BL$129>='Assumptions '!$F$344,BL$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BM$129>='Assumptions '!$F$344,BM$129<='Assumptions '!$F$345),1,0)","v":0},{"$f":"IF(AND(BN$129>='Assumptions '!$F$344,BN$129<='Assumptions '!$F$345),1,0)","v":0}]
[null,null,null,"Repayment period",null,null,{"$f":"(G496+F497)*G496","v":0},{"$f":"(H496+G497)*H496","v":0},{"$f":"(I496+H497)*I496","v":0},{"$f":"(J496+I497)*J496","v":1},{"$f":"(K496+J497)*K496","v":2},{"$f":"(L496+K497)*L496","v":3},{"$f":"(M496+L497)*M496","v":4},{"$f":"(N496+M497)*N496","v":5},{"$f":"(O496+N497)*O496","v":6},{"$f":"(P496+O497)*P496","v":7},{"$f":"(Q496+P497)*Q496","v":8},{"$f":"(R496+Q497)*R496","v":9},{"$f":"(S496+R497)*S496","v":10},{"$f":"(T496+S497)*T496","v":11},{"$f":"(U496+T497)*U496","v":12},{"$f":"(V496+U497)*V496","v":13},{"$f":"(W496+V497)*W496","v":14},{"$f":"(X496+W497)*X496","v":15},{"$f":"(Y496+X497)*Y496","v":16},{"$f":"(Z496+Y497)*Z496","v":17},{"$f":"(AA496+Z497)*AA496","v":18},{"$f":"(AB496+AA497)*AB496","v":19},{"$f":"(AC496+AB497)*AC496","v":20},{"$f":"(AD496+AC497)*AD496","v":21},{"$f":"(AE496+AD497)*AE496","v":22},{"$f":"(AF496+AE497)*AF496","v":23},{"$f":"(AG496+AF497)*AG496","v":24},{"$f":"(AH496+AG497)*AH496","v":25},{"$f":"(AI496+AH497)*AI496","v":26},{"$f":"(AJ496+AI497)*AJ496","v":27},{"$f":"(AK496+AJ497)*AK496","v":28},{"$f":"(AL496+AK497)*AL496","v":29},{"$f":"(AM496+AL497)*AM496","v":30},{"$f":"(AN496+AM497)*AN496","v":31},{"$f":"(AO496+AN497)*AO496","v":32},{"$f":"(AP496+AO497)*AP496","v":33},{"$f":"(AQ496+AP497)*AQ496","v":34},{"$f":"(AR496+AQ497)*AR496","v":35},{"$f":"(AS496+AR497)*AS496","v":36},{"$f":"(AT496+AS497)*AT496","v":37},{"$f":"(AU496+AT497)*AU496","v":38},{"$f":"(AV496+AU497)*AV496","v":39},{"$f":"(AW496+AV497)*AW496","v":40},{"$f":"(AX496+AW497)*AX496","v":41},{"$f":"(AY496+AX497)*AY496","v":42},{"$f":"(AZ496+AY497)*AZ496","v":43},{"$f":"(BA496+AZ497)*BA496","v":44},{"$f":"(BB496+BA497)*BB496","v":45},{"$f":"(BC496+BB497)*BC496","v":46},{"$f":"(BD496+BC497)*BD496","v":0},{"$f":"(BE496+BD497)*BE496","v":0},{"$f":"(BF496+BE497)*BF496","v":0},{"$f":"(BG496+BF497)*BG496","v":0},{"$f":"(BH496+BG497)*BH496","v":0},{"$f":"(BI496+BH497)*BI496","v":0},{"$f":"(BJ496+BI497)*BJ496","v":0},{"$f":"(BK496+BJ497)*BK496","v":0},{"$f":"(BL496+BK497)*BL496","v":0},{"$f":"(BM496+BL497)*BM496","v":0},{"$f":"(BN496+BM497)*BN496","v":0}]
[]
[null,null,null,"Beginning Balance",null,null,{"$f":"F502","v":0},{"$f":"G502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions ",null,null,{"$f":"IF(G$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(H$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(I$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(J$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(K$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(L$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(M$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(N$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(O$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(P$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(R$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(S$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(T$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(U$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(V$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(W$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(X$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$F$339,'Assumptions '!$F$338,0)","v":0}]
[null,null,null,"Principal payment",null,null,{"$f":"IFERROR(PPMT('Assumptions '!$F$343,G497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,H497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,I497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,J497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,K497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,L497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,M497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,N497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,O497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,P497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,Q497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,R497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,S497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,T497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,U497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,V497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,W497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,X497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,Y497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,Z497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AA497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AB497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AC497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AD497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AE497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AF497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AG497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AH497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AI497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AJ497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AK497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AL497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AM497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AN497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AO497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AP497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AQ497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AR497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AS497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AT497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AU497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AV497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AW497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AX497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AY497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,AZ497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BA497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BB497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BC497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BD497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BE497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BF497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BG497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BH497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BI497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BJ497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BK497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BL497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BM497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$F$343,BN497,('Assumptions '!$F$340-'Assumptions '!$F$341+1),'Assumptions '!$F$338,0),0)","v":0}]
[null,null,null,"Ending balance",null,null,{"$f":"IF(SUM(G499:G501)<10,0,ROUND(SUM(G499:G501),0))","v":0},{"$f":"IF(SUM(H499:H501)<10,0,ROUND(SUM(H499:H501),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense/payment",null,null,{"$f":"-AVERAGE(G499,G502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(H499,H502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(I499,I502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(J499,J502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(K499,K502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(L499,L502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(M499,M502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(N499,N502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(O499,O502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(P499,P502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(Q499,Q502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(R499,R502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(S499,S502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(T499,T502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(U499,U502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(V499,V502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(W499,W502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(X499,X502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(Y499,Y502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(Z499,Z502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AA499,AA502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AB499,AB502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AC499,AC502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AD499,AD502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AE499,AE502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AF499,AF502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AG499,AG502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AH499,AH502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AI499,AI502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AJ499,AJ502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AK499,AK502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AL499,AL502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AM499,AM502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AN499,AN502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AO499,AO502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AP499,AP502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AQ499,AQ502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AR499,AR502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AS499,AS502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AT499,AT502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AU499,AU502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AV499,AV502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AW499,AW502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AX499,AX502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AY499,AY502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(AZ499,AZ502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BA499,BA502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BB499,BB502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BC499,BC502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BD499,BD502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BE499,BE502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BF499,BF502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BG499,BG502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BH499,BH502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BI499,BI502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BJ499,BJ502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BK499,BK502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BL499,BL502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BM499,BM502)*'Assumptions '!$F343","v":0},{"$f":"-AVERAGE(BN499,BN502)*'Assumptions '!$F343","v":0}]
[null,null,null,"Total payments",null,null,{"$f":"G503+G501","v":0},{"$f":"H503+H501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Loan 2"]
[null,null,null,"Repayment flag",null,null,{"$f":"IF(AND(G$129>='Assumptions '!$G$344,G$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(H$129>='Assumptions '!$G$344,H$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(I$129>='Assumptions '!$G$344,I$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(J$129>='Assumptions '!$G$344,J$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(K$129>='Assumptions '!$G$344,K$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(L$129>='Assumptions '!$G$344,L$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(M$129>='Assumptions '!$G$344,M$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(N$129>='Assumptions '!$G$344,N$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(O$129>='Assumptions '!$G$344,O$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(P$129>='Assumptions '!$G$344,P$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(Q$129>='Assumptions '!$G$344,Q$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(R$129>='Assumptions '!$G$344,R$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(S$129>='Assumptions '!$G$344,S$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(T$129>='Assumptions '!$G$344,T$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(U$129>='Assumptions '!$G$344,U$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(V$129>='Assumptions '!$G$344,V$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(W$129>='Assumptions '!$G$344,W$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(X$129>='Assumptions '!$G$344,X$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(Y$129>='Assumptions '!$G$344,Y$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(Z$129>='Assumptions '!$G$344,Z$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AA$129>='Assumptions '!$G$344,AA$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AB$129>='Assumptions '!$G$344,AB$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AC$129>='Assumptions '!$G$344,AC$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AD$129>='Assumptions '!$G$344,AD$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AE$129>='Assumptions '!$G$344,AE$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AF$129>='Assumptions '!$G$344,AF$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AG$129>='Assumptions '!$G$344,AG$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AH$129>='Assumptions '!$G$344,AH$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AI$129>='Assumptions '!$G$344,AI$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AJ$129>='Assumptions '!$G$344,AJ$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AK$129>='Assumptions '!$G$344,AK$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AL$129>='Assumptions '!$G$344,AL$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AM$129>='Assumptions '!$G$344,AM$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AN$129>='Assumptions '!$G$344,AN$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AO$129>='Assumptions '!$G$344,AO$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AP$129>='Assumptions '!$G$344,AP$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AQ$129>='Assumptions '!$G$344,AQ$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AR$129>='Assumptions '!$G$344,AR$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AS$129>='Assumptions '!$G$344,AS$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AT$129>='Assumptions '!$G$344,AT$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AU$129>='Assumptions '!$G$344,AU$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AV$129>='Assumptions '!$G$344,AV$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AW$129>='Assumptions '!$G$344,AW$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AX$129>='Assumptions '!$G$344,AX$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AY$129>='Assumptions '!$G$344,AY$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(AZ$129>='Assumptions '!$G$344,AZ$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(BA$129>='Assumptions '!$G$344,BA$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(BB$129>='Assumptions '!$G$344,BB$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(BC$129>='Assumptions '!$G$344,BC$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(BD$129>='Assumptions '!$G$344,BD$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(BE$129>='Assumptions '!$G$344,BE$129<='Assumptions '!$G$345),1,0)","v":1},{"$f":"IF(AND(BF$129>='Assumptions '!$G$344,BF$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BG$129>='Assumptions '!$G$344,BG$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BH$129>='Assumptions '!$G$344,BH$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BI$129>='Assumptions '!$G$344,BI$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BJ$129>='Assumptions '!$G$344,BJ$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BK$129>='Assumptions '!$G$344,BK$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BL$129>='Assumptions '!$G$344,BL$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BM$129>='Assumptions '!$G$344,BM$129<='Assumptions '!$G$345),1,0)","v":0},{"$f":"IF(AND(BN$129>='Assumptions '!$G$344,BN$129<='Assumptions '!$G$345),1,0)","v":0}]
[null,null,null,"Repayment period",null,null,{"$f":"(G507+F508)*G507","v":0},{"$f":"(H507+G508)*H507","v":0},{"$f":"(I507+H508)*I507","v":0},{"$f":"(J507+I508)*J507","v":0},{"$f":"(K507+J508)*K507","v":0},{"$f":"(L507+K508)*L507","v":0},{"$f":"(M507+L508)*M507","v":0},{"$f":"(N507+M508)*N507","v":0},{"$f":"(O507+N508)*O507","v":1},{"$f":"(P507+O508)*P507","v":2},{"$f":"(Q507+P508)*Q507","v":3},{"$f":"(R507+Q508)*R507","v":4},{"$f":"(S507+R508)*S507","v":5},{"$f":"(T507+S508)*T507","v":6},{"$f":"(U507+T508)*U507","v":7},{"$f":"(V507+U508)*V507","v":8},{"$f":"(W507+V508)*W507","v":9},{"$f":"(X507+W508)*X507","v":10},{"$f":"(Y507+X508)*Y507","v":11},{"$f":"(Z507+Y508)*Z507","v":12},{"$f":"(AA507+Z508)*AA507","v":13},{"$f":"(AB507+AA508)*AB507","v":14},{"$f":"(AC507+AB508)*AC507","v":15},{"$f":"(AD507+AC508)*AD507","v":16},{"$f":"(AE507+AD508)*AE507","v":17},{"$f":"(AF507+AE508)*AF507","v":18},{"$f":"(AG507+AF508)*AG507","v":19},{"$f":"(AH507+AG508)*AH507","v":20},{"$f":"(AI507+AH508)*AI507","v":21},{"$f":"(AJ507+AI508)*AJ507","v":22},{"$f":"(AK507+AJ508)*AK507","v":23},{"$f":"(AL507+AK508)*AL507","v":24},{"$f":"(AM507+AL508)*AM507","v":25},{"$f":"(AN507+AM508)*AN507","v":26},{"$f":"(AO507+AN508)*AO507","v":27},{"$f":"(AP507+AO508)*AP507","v":28},{"$f":"(AQ507+AP508)*AQ507","v":29},{"$f":"(AR507+AQ508)*AR507","v":30},{"$f":"(AS507+AR508)*AS507","v":31},{"$f":"(AT507+AS508)*AT507","v":32},{"$f":"(AU507+AT508)*AU507","v":33},{"$f":"(AV507+AU508)*AV507","v":34},{"$f":"(AW507+AV508)*AW507","v":35},{"$f":"(AX507+AW508)*AX507","v":36},{"$f":"(AY507+AX508)*AY507","v":37},{"$f":"(AZ507+AY508)*AZ507","v":38},{"$f":"(BA507+AZ508)*BA507","v":39},{"$f":"(BB507+BA508)*BB507","v":40},{"$f":"(BC507+BB508)*BC507","v":41},{"$f":"(BD507+BC508)*BD507","v":42},{"$f":"(BE507+BD508)*BE507","v":43},{"$f":"(BF507+BE508)*BF507","v":0},{"$f":"(BG507+BF508)*BG507","v":0},{"$f":"(BH507+BG508)*BH507","v":0},{"$f":"(BI507+BH508)*BI507","v":0},{"$f":"(BJ507+BI508)*BJ507","v":0},{"$f":"(BK507+BJ508)*BK507","v":0},{"$f":"(BL507+BK508)*BL507","v":0},{"$f":"(BM507+BL508)*BM507","v":0},{"$f":"(BN507+BM508)*BN507","v":0}]
[]
[null,null,null,"Beginning Balance",null,null,{"$f":"F513","v":0},{"$f":"G513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions ",null,null,{"$f":"IF(G$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(H$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(I$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(J$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(K$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(L$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(M$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(N$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(O$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(P$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(R$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(S$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(T$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(U$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(V$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(W$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(X$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$G$339,'Assumptions '!$G$338,0)","v":0}]
[null,null,null,"Principal payment",null,null,{"$f":"IFERROR(PPMT('Assumptions '!$G$343,G508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,H508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,I508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,J508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,K508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,L508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,M508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,N508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,O508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,P508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,Q508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,R508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,S508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,T508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,U508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,V508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,W508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,X508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,Y508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,Z508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AA508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AB508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AC508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AD508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AE508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AF508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AG508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AH508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AI508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AJ508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AK508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AL508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AM508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AN508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AO508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AP508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AQ508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AR508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AS508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AT508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AU508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AV508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AW508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AX508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AY508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,AZ508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BA508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BB508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BC508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BD508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BE508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BF508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BG508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BH508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BI508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BJ508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BK508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BL508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BM508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$G$343,BN508,('Assumptions '!$G$340-'Assumptions '!$G$341+1),'Assumptions '!$G$338,0),0)","v":0}]
[null,null,null,"Ending balance",null,null,{"$f":"IF(SUM(G510:G512)<10,0,ROUND(SUM(G510:G512),0))","v":0},{"$f":"IF(SUM(H510:H512)<10,0,ROUND(SUM(H510:H512),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense/payment",null,null,{"$f":"-AVERAGE(G510,G513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(H510,H513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(I510,I513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(J510,J513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(K510,K513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(L510,L513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(M510,M513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(N510,N513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(O510,O513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(P510,P513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(Q510,Q513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(R510,R513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(S510,S513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(T510,T513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(U510,U513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(V510,V513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(W510,W513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(X510,X513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(Y510,Y513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(Z510,Z513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AA510,AA513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AB510,AB513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AC510,AC513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AD510,AD513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AE510,AE513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AF510,AF513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AG510,AG513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AH510,AH513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AI510,AI513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AJ510,AJ513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AK510,AK513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AL510,AL513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AM510,AM513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AN510,AN513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AO510,AO513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AP510,AP513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AQ510,AQ513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AR510,AR513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AS510,AS513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AT510,AT513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AU510,AU513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AV510,AV513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AW510,AW513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AX510,AX513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AY510,AY513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(AZ510,AZ513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BA510,BA513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BB510,BB513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BC510,BC513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BD510,BD513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BE510,BE513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BF510,BF513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BG510,BG513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BH510,BH513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BI510,BI513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BJ510,BJ513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BK510,BK513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BL510,BL513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BM510,BM513)*'Assumptions '!$G343","v":0},{"$f":"-AVERAGE(BN510,BN513)*'Assumptions '!$G343","v":0}]
[null,null,null,"Total payments",null,null,{"$f":"G514+G512","v":0},{"$f":"H514+H512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Loan 3"]
[null,null,null,"Repayment flag",null,null,{"$f":"IF(AND(G$129>='Assumptions '!$H$344,G$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(H$129>='Assumptions '!$H$344,H$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(I$129>='Assumptions '!$H$344,I$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(J$129>='Assumptions '!$H$344,J$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(K$129>='Assumptions '!$H$344,K$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(L$129>='Assumptions '!$H$344,L$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(M$129>='Assumptions '!$H$344,M$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(N$129>='Assumptions '!$H$344,N$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(O$129>='Assumptions '!$H$344,O$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(P$129>='Assumptions '!$H$344,P$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(Q$129>='Assumptions '!$H$344,Q$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(R$129>='Assumptions '!$H$344,R$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(S$129>='Assumptions '!$H$344,S$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(T$129>='Assumptions '!$H$344,T$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(U$129>='Assumptions '!$H$344,U$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(V$129>='Assumptions '!$H$344,V$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(W$129>='Assumptions '!$H$344,W$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(X$129>='Assumptions '!$H$344,X$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(Y$129>='Assumptions '!$H$344,Y$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(Z$129>='Assumptions '!$H$344,Z$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AA$129>='Assumptions '!$H$344,AA$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AB$129>='Assumptions '!$H$344,AB$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AC$129>='Assumptions '!$H$344,AC$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AD$129>='Assumptions '!$H$344,AD$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AE$129>='Assumptions '!$H$344,AE$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AF$129>='Assumptions '!$H$344,AF$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AG$129>='Assumptions '!$H$344,AG$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AH$129>='Assumptions '!$H$344,AH$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AI$129>='Assumptions '!$H$344,AI$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AJ$129>='Assumptions '!$H$344,AJ$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AK$129>='Assumptions '!$H$344,AK$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AL$129>='Assumptions '!$H$344,AL$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AM$129>='Assumptions '!$H$344,AM$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AN$129>='Assumptions '!$H$344,AN$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AO$129>='Assumptions '!$H$344,AO$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AP$129>='Assumptions '!$H$344,AP$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AQ$129>='Assumptions '!$H$344,AQ$129<='Assumptions '!$H$345),1,0)","v":1},{"$f":"IF(AND(AR$129>='Assumptions '!$H$344,AR$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AS$129>='Assumptions '!$H$344,AS$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AT$129>='Assumptions '!$H$344,AT$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AU$129>='Assumptions '!$H$344,AU$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AV$129>='Assumptions '!$H$344,AV$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AW$129>='Assumptions '!$H$344,AW$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AX$129>='Assumptions '!$H$344,AX$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AY$129>='Assumptions '!$H$344,AY$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(AZ$129>='Assumptions '!$H$344,AZ$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BA$129>='Assumptions '!$H$344,BA$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BB$129>='Assumptions '!$H$344,BB$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BC$129>='Assumptions '!$H$344,BC$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BD$129>='Assumptions '!$H$344,BD$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BE$129>='Assumptions '!$H$344,BE$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BF$129>='Assumptions '!$H$344,BF$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BG$129>='Assumptions '!$H$344,BG$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BH$129>='Assumptions '!$H$344,BH$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BI$129>='Assumptions '!$H$344,BI$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BJ$129>='Assumptions '!$H$344,BJ$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BK$129>='Assumptions '!$H$344,BK$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BL$129>='Assumptions '!$H$344,BL$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BM$129>='Assumptions '!$H$344,BM$129<='Assumptions '!$H$345),1,0)","v":0},{"$f":"IF(AND(BN$129>='Assumptions '!$H$344,BN$129<='Assumptions '!$H$345),1,0)","v":0}]
[null,null,null,"Repayment period",null,null,{"$f":"(G518+F519)*G518","v":0},{"$f":"(H518+G519)*H518","v":0},{"$f":"(I518+H519)*I518","v":0},{"$f":"(J518+I519)*J518","v":0},{"$f":"(K518+J519)*K518","v":0},{"$f":"(L518+K519)*L518","v":0},{"$f":"(M518+L519)*M518","v":0},{"$f":"(N518+M519)*N518","v":0},{"$f":"(O518+N519)*O518","v":0},{"$f":"(P518+O519)*P518","v":0},{"$f":"(Q518+P519)*Q518","v":0},{"$f":"(R518+Q519)*R518","v":0},{"$f":"(S518+R519)*S518","v":1},{"$f":"(T518+S519)*T518","v":2},{"$f":"(U518+T519)*U518","v":3},{"$f":"(V518+U519)*V518","v":4},{"$f":"(W518+V519)*W518","v":5},{"$f":"(X518+W519)*X518","v":6},{"$f":"(Y518+X519)*Y518","v":7},{"$f":"(Z518+Y519)*Z518","v":8},{"$f":"(AA518+Z519)*AA518","v":9},{"$f":"(AB518+AA519)*AB518","v":10},{"$f":"(AC518+AB519)*AC518","v":11},{"$f":"(AD518+AC519)*AD518","v":12},{"$f":"(AE518+AD519)*AE518","v":13},{"$f":"(AF518+AE519)*AF518","v":14},{"$f":"(AG518+AF519)*AG518","v":15},{"$f":"(AH518+AG519)*AH518","v":16},{"$f":"(AI518+AH519)*AI518","v":17},{"$f":"(AJ518+AI519)*AJ518","v":18},{"$f":"(AK518+AJ519)*AK518","v":19},{"$f":"(AL518+AK519)*AL518","v":20},{"$f":"(AM518+AL519)*AM518","v":21},{"$f":"(AN518+AM519)*AN518","v":22},{"$f":"(AO518+AN519)*AO518","v":23},{"$f":"(AP518+AO519)*AP518","v":24},{"$f":"(AQ518+AP519)*AQ518","v":25},{"$f":"(AR518+AQ519)*AR518","v":0},{"$f":"(AS518+AR519)*AS518","v":0},{"$f":"(AT518+AS519)*AT518","v":0},{"$f":"(AU518+AT519)*AU518","v":0},{"$f":"(AV518+AU519)*AV518","v":0},{"$f":"(AW518+AV519)*AW518","v":0},{"$f":"(AX518+AW519)*AX518","v":0},{"$f":"(AY518+AX519)*AY518","v":0},{"$f":"(AZ518+AY519)*AZ518","v":0},{"$f":"(BA518+AZ519)*BA518","v":0},{"$f":"(BB518+BA519)*BB518","v":0},{"$f":"(BC518+BB519)*BC518","v":0},{"$f":"(BD518+BC519)*BD518","v":0},{"$f":"(BE518+BD519)*BE518","v":0},{"$f":"(BF518+BE519)*BF518","v":0},{"$f":"(BG518+BF519)*BG518","v":0},{"$f":"(BH518+BG519)*BH518","v":0},{"$f":"(BI518+BH519)*BI518","v":0},{"$f":"(BJ518+BI519)*BJ518","v":0},{"$f":"(BK518+BJ519)*BK518","v":0},{"$f":"(BL518+BK519)*BL518","v":0},{"$f":"(BM518+BL519)*BM518","v":0},{"$f":"(BN518+BM519)*BN518","v":0}]
[]
[null,null,null,"Beginning Balance",null,null,{"$f":"F524","v":0},{"$f":"G524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions ",null,null,{"$f":"IF(G$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(H$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(I$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(J$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(K$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(L$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(M$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(N$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(O$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(P$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(Q$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(R$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(S$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(T$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(U$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(V$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(W$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(X$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(Y$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(Z$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AA$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AB$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AC$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AD$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AE$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AF$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AG$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AH$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AI$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AJ$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AK$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AL$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AM$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AN$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AO$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AP$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AQ$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AR$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AS$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AT$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AU$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AV$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AW$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AX$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AY$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(AZ$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BA$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BB$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BC$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BD$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BE$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BF$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BG$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BH$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BI$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BJ$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BK$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BL$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BM$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0},{"$f":"IF(BN$129='Assumptions '!$H$339,'Assumptions '!$H$338,0)","v":0}]
[null,null,null,"Principal payment",null,null,{"$f":"IFERROR(PPMT('Assumptions '!$H$343,G519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,H519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,I519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,J519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,K519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,L519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,M519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,N519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,O519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,P519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,Q519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,R519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,S519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,T519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,U519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,V519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,W519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,X519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,Y519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,Z519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AA519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AB519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AC519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AD519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AE519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AF519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AG519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AH519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AI519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AJ519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AK519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AL519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AM519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AN519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AO519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AP519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AQ519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AR519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AS519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AT519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AU519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AV519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AW519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AX519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AY519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,AZ519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BA519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BB519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BC519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BD519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BE519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BF519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BG519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BH519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BI519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BJ519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BK519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BL519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BM519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0},{"$f":"IFERROR(PPMT('Assumptions '!$H$343,BN519,('Assumptions '!$H$340-'Assumptions '!$H$341+1),'Assumptions '!$H$338,0),0)","v":0}]
[null,null,null,"Ending balance",null,null,{"$f":"IF(SUM(G521:G523)<10,0,ROUND(SUM(G521:G523),0))","v":0},{"$f":"IF(SUM(H521:H523)<10,0,ROUND(SUM(H521:H523),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense/payment",null,null,{"$f":"-AVERAGE(G521,G524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(H521,H524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(I521,I524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(J521,J524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(K521,K524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(L521,L524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(M521,M524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(N521,N524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(O521,O524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(P521,P524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(Q521,Q524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(R521,R524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(S521,S524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(T521,T524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(U521,U524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(V521,V524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(W521,W524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(X521,X524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(Y521,Y524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(Z521,Z524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AA521,AA524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AB521,AB524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AC521,AC524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AD521,AD524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AE521,AE524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AF521,AF524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AG521,AG524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AH521,AH524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AI521,AI524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AJ521,AJ524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AK521,AK524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AL521,AL524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AM521,AM524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AN521,AN524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AO521,AO524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AP521,AP524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AQ521,AQ524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AR521,AR524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AS521,AS524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AT521,AT524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AU521,AU524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AV521,AV524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AW521,AW524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AX521,AX524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AY521,AY524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(AZ521,AZ524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BA521,BA524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BB521,BB524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BC521,BC524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BD521,BD524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BE521,BE524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BF521,BF524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BG521,BG524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BH521,BH524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BI521,BI524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BJ521,BJ524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BK521,BK524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BL521,BL524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BM521,BM524)*'Assumptions '!$H343","v":0},{"$f":"-AVERAGE(BN521,BN524)*'Assumptions '!$H343","v":0}]
[null,null,null,"Total payments",null,null,{"$f":"G525+G523","v":0},{"$f":"H525+H523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"New loans totals"]
[null,null,null,"Beginning Balance",null,null,{"$f":"SUM(G$499,G$510,G$521)","v":0},{"$f":"SUM(H$499,H$510,H$521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additions ",null,null,{"$f":"SUM(G$500,G$511,G$522)","v":0},{"$f":"SUM(H$500,H$511,H$522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Principal payment",null,null,{"$f":"SUM(G$501,G$512,G$523)","v":0},{"$f":"SUM(H$501,H$512,H$523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ending balance",null,null,{"$f":"SUM(G$502,G$513,G$524)","v":0},{"$f":"SUM(H$502,H$513,H$524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense/payment",null,null,{"$f":"SUM(G$503,G$514,G$525)","v":0},{"$f":"SUM(H$503,H$514,H$525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total payments",null,null,{"$f":"SUM(G$504,G$515,G$526)","v":0},{"$f":"SUM(H$504,H$515,H$526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Annual financials","index":4,"n_rows":125,"n_cols":11,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Annual financials - all currency figures in \"&'Assumptions '!F11","v":"Annual financials - all currency figures in USD"}]
[]
[{"$nulls":5},1,{"$f":"F3+1","v":2},{"$f":"G3+1","v":3},{"$f":"H3+1","v":4},{"$f":"I3+1","v":5}]
[null,null,null,"Date",null,{"$f":"EOMONTH('Assumptions '!$F$7,11)","v":"2026-12-31"},{"$f":"EOMONTH(F4,12)","v":"2027-12-31"},{"$f":"EOMONTH(G4,12)","v":"2028-12-31"},{"$f":"EOMONTH(H4,12)","v":"2029-12-31"},{"$f":"EOMONTH(I4,12)","v":"2030-12-31"},"5-year CAGR"]
[null,null,null,"Month",null,12,{"$f":"F5+12","v":24},{"$f":"G5+12","v":36},{"$f":"H5+12","v":48},{"$f":"I5+12","v":60}]
[]
[null,null,null,"Business model:",null,{"$f":"'Assumptions '!$F$13","v":"Fish trading (Push/Pull)"}]
[]
[null,"Profit and Loss Statement"]
[]
[null,null,"Revenues",{"$nulls":7},""]
["",null,null,"Core business",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G12:$BN12)","v":222898.29999999996},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G12:$BN12)","v":268190.60000000003},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G12:$BN12)","v":281872.40000000008},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G12:$BN12)","v":324092.30000000005},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G12:$BN12)","v":373704.8000000001},{"$f":"IFERROR(((J12/F12)^(1/5))-1,0)","v":0.10887957478841348}]
[null,null,null,"Other revenue sources",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G13:$BN13)","v":2520},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G13:$BN13)","v":3036.0000000000005},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G13:$BN13)","v":3319.1999999999994},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G13:$BN13)","v":3343.1999999999994},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G13:$BN13)","v":3984},{"$f":"IFERROR(((J13/F13)^(1/5))-1,0)","v":9.5932377915115108E-2}]
[null,null,null,"Total revenue",null,{"$f":"SUM(F12:F13)","v":225418.29999999996},{"$f":"SUM(G12:G13)","v":271226.60000000003},285191.60000000009,327435.50000000006,377688.8000000001,0.10873813989756331]
[]
["",null,"Cost of goods sold"]
[null,null,null,{"$f":"'Monthly build'!D17","v":"Raw materials - Core business"},null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G17:$BN17)","v":-133738.98000000001},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G17:$BN17)","v":-160914.35999999999},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G17:$BN17)","v":-169123.44},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G17:$BN17)","v":-194455.38000000003},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G17:$BN17)","v":-257738.88000000006},{"$f":"IFERROR(((J17/F17)^(1/5))-1,0)","v":0.14020879358727711}]
[null,null,null,{"$f":"'Monthly build'!D18","v":"Raw materials - Other revenue sources"},null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G18:$BN18)","v":-756},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G18:$BN18)","v":-910.79999999999984},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G18:$BN18)","v":-995.7600000000001},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G18:$BN18)","v":-1002.9600000000002},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G18:$BN18)","v":-1195.2},9.5932377915115108E-2]
[null,null,null,{"$f":"'Monthly build'!D19","v":"Other COGS (e.g., electricity & water)"},null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G19:$BN19)","v":-6762.5490000000009},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G19:$BN19)","v":-8136.7980000000007},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G19:$BN19)","v":-8555.7479999999996},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G19:$BN19)","v":-9823.0650000000023},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G19:$BN19)","v":-11330.664000000001}]
[null,null,null,"Total COGS",null,{"$f":"SUM(F17:F19)","v":-141257.52900000001},{"$f":"SUM(G17:G19)","v":-169961.95799999998},-178674.948,-205281.40500000003,-270264.74400000006,0.13855904597493396]
[]
[null,null,null,"Gross profit",null,{"$f":"F14+F20","v":84160.77099999995},{"$f":"G14+G20","v":101264.64200000005},106516.65200000009,122154.09500000003,107424.05600000004,{"$f":"IFERROR(((J22/F22)^(1/5))-1,0)","v":5.0021926576736764E-2}]
[null,null,null,"GP Margin",null,{"$f":"F22/F14","v":0.37335376497826472},{"$f":"G22/G14","v":0.37335807771066715},0.37349154743688123,0.37306307654484627,0.28442478569658408]
[]
[null,null,"Grants (IAS 20)"]
[null,null,null,"Other income (grants)",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G26:$BN26)","v":250000},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G26:$BN26)","v":200000},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G26:$BN26)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G26:$BN26)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G26:$BN26)","v":0}]
[]
[null,null,"Operating expenses"]
["",null,null,{"$f":"'Monthly build'!D29","v":"Sales and marketing costs"},null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G29:$BN29)","v":-7889.6404999999995},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G29:$BN29)","v":-9492.9310000000005},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G29:$BN29)","v":-9981.7060000000019},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G29:$BN29)","v":-11460.2425},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G29:$BN29)","v":-13219.108000000002},{"$f":"IFERROR(((J29/F29)^(1/5))-1,0)","v":0.10873813989756331}]
[null,null,null,{"$f":"'Monthly build'!D30","v":"Salaries and wages "},null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G30:$BN30)","v":-32005.400000000009},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G30:$BN30)","v":-32965.561999999998},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G30:$BN30)","v":-38252.574248000004},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G30:$BN30)","v":-39400.151475440012},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G30:$BN30)","v":-40582.156019703209},4.8630225019392626E-2]
[null,null,null,{"$f":"'Monthly build'!D31","v":"Other staff expenses"},null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G31:$BN31)","v":-8961.5119999999988},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G31:$BN31)","v":-9230.35736},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G31:$BN31)","v":-10710.720789440004},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G31:$BN31)","v":-11032.042413123201},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G31:$BN31)","v":-11363.0036855169},4.8630225019392848E-2]
[null,null,null,{"$f":"'Monthly build'!D32","v":"Administrative costs"},null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G32:$BN32)","v":-23519.387926740041},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G32:$BN32)","v":-24491.703929340048},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G32:$BN32)","v":-25755.714732720036},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G32:$BN32)","v":-26626.334584740045},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G32:$BN32)","v":-27634.334584740045},3.2772342887137151E-2]
[null,null,null,"Total operating expenses",null,{"$f":"SUM(F29:F32)","v":-72375.940426740039},{"$f":"SUM(G29:G32)","v":-76180.554289340056},-84700.715770160052,-88518.770973303253,-92798.602289960152,5.0967879631015789E-2]
[]
[null,null,null,"EBITDA",null,{"$f":"F22+F26+F33","v":261784.83057325991},{"$f":"G22+G26+G33","v":225084.08771066001},21815.936229840037,33635.324026696777,14625.453710039888,{"$f":"IFERROR(((J35/F35)^(1/5))-1,0)","v":-0.4383924028588384}]
[]
[null,null,null,"Depreciation ",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G37:$BN37)","v":-20415.775505194666},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G37:$BN37)","v":-18007.300943825972},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G37:$BN37)","v":-15913.840633098058},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G37:$BN37)","v":-14104.516053820111},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G37:$BN37)","v":-12533.175249640002},{"$f":"IFERROR(((J37/F37)^(1/5))-1,0)","v":-9.2975441401089265E-2}]
[]
[null,null,null,"EBIT",null,{"$f":"F35+F37","v":241369.05506806524},{"$f":"G35+G37","v":207076.78676683403},5902.0955967419795,19530.807972876668,2092.2784603998862,{"$f":"IFERROR(((J39/F39)^(1/5))-1,0)","v":-0.61310993391787916}]
[]
[null,null,null,"Interest expense",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G$41:$BN$41)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G$41:$BN$41)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G$41:$BN$41)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G$41:$BN$41)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G$41:$BN$41)","v":0},{"$f":"IFERROR(((J41/F41)^(1/5))-1,0)","v":0}]
[]
[null,null,null,"EBT",null,{"$f":"F39+F41","v":241369.05506806524},{"$f":"G39+G41","v":207076.78676683403},5902.0955967419795,19530.807972876668,2092.2784603998862,{"$f":"IFERROR(((J43/F43)^(1/5))-1,0)","v":-0.61310993391787916}]
[]
[null,null,null,"Taxation",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G45:$BN45)","v":-72410.716520419592},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G45:$BN45)","v":-62123.036030050207},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G45:$BN45)","v":-1770.6286790225718},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G45:$BN45)","v":-5859.2423918629875},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G45:$BN45)","v":-627.68353811996417},{"$f":"IFERROR(((J45/F45)^(1/5))-1,0)","v":-0.61310993391787927}]
[]
[null,null,null,"Net profit",null,{"$f":"F43+F45","v":168958.33854764566},{"$f":"G43+G45","v":144953.75073678384},4131.4669177194082,13671.565581013681,1464.594922279922,{"$f":"IFERROR(((J47/F47)^(1/5))-1,0)","v":-0.61310993391787894}]
[null,null,null,"NP margin",null,{"$f":"F47/F14","v":0.74953248492977587},{"$f":"G47/G14","v":0.53443781228236398},1.4486636064033467E-2,4.175346161614632E-2,3.8777822436882469E-3]
[]
[null,"Statement of Financial Position / Balance sheet"]
[]
["",null,"Assets",{"$nulls":6},"",""]
[null,null,null,"Current assets",{"$nulls":5},""]
["",null,null,"Cash",null,{"$f":"F117","v":87670.187185497838},{"$f":"G117","v":298279.66522234329},317559.15668558213,343078.54894649866,353343.84059787064]
[null,null,null,"Trade receivables",null,{"$f":"INDEX('Monthly build'!$G61:$BN61,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":7844.2520547945205},{"$f":"INDEX('Monthly build'!$G61:$BN61,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":9396.575342465756},{"$f":"INDEX('Monthly build'!$G61:$BN61,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":9920.0416438356151},{"$f":"INDEX('Monthly build'!$G61:$BN61,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":11404.34301369863},{"$f":"INDEX('Monthly build'!$G61:$BN61,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":13177.742465753423}]
[null,null,null,"Inventory",null,{"$f":"INDEX('Monthly build'!$G62:$BN62,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":4704.4799999999996},{"$f":"INDEX('Monthly build'!$G62:$BN62,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":5635.4498630136977},{"$f":"INDEX('Monthly build'!$G62:$BN62,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":5949.2968767123284},{"$f":"INDEX('Monthly build'!$G62:$BN62,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":6839.8579726027392},{"$f":"INDEX('Monthly build'!$G62:$BN62,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":9021.8367123287662}]
[null,null,null,"Total current assets",null,{"$f":"SUM(F54:F56)","v":100218.91924029235},{"$f":"SUM(G54:G56)","v":313311.69042782276},333428.49520613009,361322.74993280007,375543.41977595282,{"$f":"IFERROR(((J57/F57)^(1/5))-1,0)","v":0.30239310497749305}]
[]
[null,null,null,{"$f":"'Monthly build'!D65","v":"Non- current assets"}]
["",null,null,{"$f":"'Monthly build'!D66","v":"Fridge"},null,{"$f":"INDEX('Monthly build'!$G66:$BN66,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":748.88442062916261},{"$f":"INDEX('Monthly build'!$G66:$BN66,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":560.82787546107636},{"$f":"INDEX('Monthly build'!$G66:$BN66,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":419.99525858735228},{"$f":"INDEX('Monthly build'!$G66:$BN66,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":314.52790589418458},{"$f":"INDEX('Monthly build'!$G66:$BN66,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":235.54504857727008}]
[null,null,null,{"$f":"'Monthly build'!D67","v":"Power protection unit"},null,{"$f":"INDEX('Monthly build'!$G67:$BN67,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":187.22110515729065},{"$f":"INDEX('Monthly build'!$G67:$BN67,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":140.20696886526909},{"$f":"INDEX('Monthly build'!$G67:$BN67,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":104.99881464683807},{"$f":"INDEX('Monthly build'!$G67:$BN67,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":78.631976473546146},{"$f":"INDEX('Monthly build'!$G67:$BN67,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":58.88626214431752}]
[null,null,null,{"$f":"'Monthly build'!D68","v":"[Add existing asset]"},null,{"$f":"INDEX('Monthly build'!$G68:$BN68,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G68:$BN68,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G68:$BN68,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G68:$BN68,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G68:$BN68,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":0}]
[null,null,null,{"$f":"'Monthly build'!D69","v":"[Add existing asset]"},null,{"$f":"INDEX('Monthly build'!$G69:$BN69,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G69:$BN69,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G69:$BN69,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G69:$BN69,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G69:$BN69,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":0}]
[null,null,null,{"$f":"'Monthly build'!D70","v":"[Add existing asset]"},null,{"$f":"INDEX('Monthly build'!$G70:$BN70,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G70:$BN70,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G70:$BN70,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G70:$BN70,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G70:$BN70,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":0}]
[null,null,null,{"$f":"'Monthly build'!D71","v":"New Assets"},null,{"$f":"INDEX('Monthly build'!$G71:$BN71,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":170198.11896901889},{"$f":"INDEX('Monthly build'!$G71:$BN71,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":152425.88870665303},{"$f":"INDEX('Monthly build'!$G71:$BN71,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":136688.08884464714},{"$f":"INDEX('Monthly build'!$G71:$BN71,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":122715.40698169348},{"$f":"INDEX('Monthly build'!$G71:$BN71,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":110280.96030369966}]
[null,null,null,{"$f":"'Monthly build'!D72","v":"Total non-current assets"},null,{"$f":"SUM(F60:F65)","v":171134.22449480536},{"$f":"SUM(G60:G65)","v":153126.92355097938},137213.08291788131,123108.56686406121,110575.39161442124,{"$f":"IFERROR(((J66/F66)^(1/5))-1,0)","v":-8.3643799168349853E-2}]
[]
[null,null,null,"Total assets",null,{"$f":"SUM(F57,F66)","v":271353.14373509772},{"$f":"SUM(G57,G66)","v":466438.61397880211},470641.5781240114,484431.3167968613,486118.81139037409,{"$f":"IFERROR(((J68/F68)^(1/5))-1,0)","v":0.12367705793626604}]
[{"$nulls":9},""]
[null,null,"Liabilities",{"$nulls":6},"",""]
[null,null,null,"Current liabilities",{"$nulls":5},""]
[null,null,null,"Trade payables",null,{"$f":"INDEX('Monthly build'!$G77:$BN77,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":344.56241095890414},{"$f":"INDEX('Monthly build'!$G77:$BN77,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":412.96043835616433},{"$f":"INDEX('Monthly build'!$G77:$BN77,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":437.3595616438356},{"$f":"INDEX('Monthly build'!$G77:$BN77,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":497.02487671232876},{"$f":"INDEX('Monthly build'!$G77:$BN77,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":650.35528767123287}]
[null,null,null,"Other payables",null,{"$f":"INDEX('Monthly build'!$G78:$BN78,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":800.2427764931507},{"$f":"INDEX('Monthly build'!$G78:$BN78,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":863.56425601643832},{"$f":"INDEX('Monthly build'!$G78:$BN78,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":910.66236021863017},{"$f":"INDEX('Monthly build'!$G78:$BN78,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":969.17013698630126},{"$f":"INDEX('Monthly build'!$G78:$BN78,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":1038.739397260274}]
[null,null,null,"Total current liabilities",null,{"$f":"SUM(F72:F73)","v":1144.8051874520547},{"$f":"SUM(G72:G73)","v":1276.5246943726027},1348.0219218624657,1466.19501369863,1689.0946849315069,{"$f":"IFERROR(((J74/F74)^(1/5))-1,0)","v":8.0897422758135384E-2}]
[{"$nulls":9},""]
["",null,null,"Non-current liabilities",{"$nulls":5},""]
["",null,null,"New loans",null,{"$f":"INDEX('Monthly build'!$G82:$BN82,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G82:$BN82,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G82:$BN82,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G82:$BN82,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":0},{"$f":"INDEX('Monthly build'!$G82:$BN82,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":0}]
[null,null,null,"Total non-current liabilities",null,{"$f":"SUM(F77:F77,)","v":0},{"$f":"SUM(G77:G77,)","v":0},{"$f":"SUM(H77:H77,)","v":0},{"$f":"SUM(I77:I77,)","v":0},{"$f":"SUM(J77:J77,)","v":0},{"$f":"IFERROR(((J78/F78)^(1/5))-1,0)","v":0}]
[{"$nulls":9},""]
[null,null,"Equity",{"$nulls":6},"",""]
[null,null,null,"Share capital",null,{"$f":"INDEX('Monthly build'!$G86:$BN86,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":101250},{"$f":"INDEX('Monthly build'!$G86:$BN86,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":151250},{"$f":"INDEX('Monthly build'!$G86:$BN86,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":151250},{"$f":"INDEX('Monthly build'!$G86:$BN86,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":151250},{"$f":"INDEX('Monthly build'!$G86:$BN86,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":151250}]
[null,null,null,"Retained earnings",null,{"$f":"INDEX('Monthly build'!$G87:$BN87,,MATCH(F$5,'Monthly build'!$G$5:$BN$5,0))","v":168958.33854764569},{"$f":"INDEX('Monthly build'!$G87:$BN87,,MATCH(G$5,'Monthly build'!$G$5:$BN$5,0))","v":313912.08928442944},{"$f":"INDEX('Monthly build'!$G87:$BN87,,MATCH(H$5,'Monthly build'!$G$5:$BN$5,0))","v":318043.55620214873},{"$f":"INDEX('Monthly build'!$G87:$BN87,,MATCH(I$5,'Monthly build'!$G$5:$BN$5,0))","v":331715.12178316235},{"$f":"INDEX('Monthly build'!$G87:$BN87,,MATCH(J$5,'Monthly build'!$G$5:$BN$5,0))","v":333179.71670544235}]
[null,null,null,"Total equity",null,{"$f":"SUM(F81:F82)","v":270208.33854764572},{"$f":"SUM(G81:G82)","v":465162.08928442944},{"$f":"SUM(H81:H82)","v":469293.55620214873},{"$f":"SUM(I81:I82)","v":482965.12178316235},{"$f":"SUM(J81:J82)","v":484429.71670544235},{"$f":"IFERROR(((J83/F83)^(1/5))-1,0)","v":0.12384496932266287}]
[{"$nulls":9},""]
[null,null,null,"Total equity and liabilities",null,{"$f":"SUM(F74,F78,F83)","v":271353.14373509778},{"$f":"SUM(G74,G78,G83)","v":466438.61397880205},{"$f":"SUM(H74,H78,H83)","v":470641.57812401117},{"$f":"SUM(I74,I78,I83)","v":484431.31679686101},{"$f":"SUM(J74,J78,J83)","v":486118.81139037386},{"$f":"IFERROR(((J85/F85)^(1/5))-1,0)","v":0.12367705793626582}]
["",null,null,"Check:",null,{"$f":"F85-F68","v":0},{"$f":"G85-G68","v":0},0,0,0]
[null,null,null,"Note: When debt is included in the model, the PPMT formula can lead to minor rounding differences leading to minimal balancing differences."]
[]
[null,"Cashflow Statement"]
[]
[null,null,"Cashflows from operations",{"$nulls":6},"",""]
[null,null,null,"Net profit",null,{"$f":"F47","v":168958.33854764566},{"$f":"G47","v":144953.75073678384},4131.4669177194082,13671.565581013681,1464.594922279922]
[null,null,null,"Less grant income",null,{"$f":"-F26","v":-250000},{"$f":"-G26","v":-200000},0,0,0]
[null,null,null,"Non-cash charges:"]
["",null,null,"Depreciation",null,{"$f":"-F37","v":20415.775505194666},{"$f":"-G37","v":18007.300943825972},15913.840633098058,14104.516053820111,12533.175249640002]
[null,null,null,"Working capital changes"]
[null,null,null,"(Increase) / Decrease in trade receivables",null,{"$f":"E55-F55","v":-7844.2520547945205},{"$f":"F55-G55","v":-1552.3232876712354},-523.46630136985914,-1484.3013698630148,-1773.3994520547931]
[null,null,null,"(Increase) / Decrease in inventory",null,{"$f":"E56-F56","v":-4704.4799999999996},{"$f":"F56-G56","v":-930.96986301369816},-313.84701369863069,-890.5610958904108,-2181.978739726027]
[null,null,null,"Increase / (Decrease) in trade payables",null,{"$f":"F72-E72","v":344.56241095890414},{"$f":"G72-F72","v":68.398027397260194},24.399123287671273,59.665315068493157,153.33041095890411]
[null,null,null,"Increase / (Decrease) in other payables",null,{"$f":"F73-E73","v":800.2427764931507},{"$f":"G73-F73","v":63.321479523287621},47.098104202191848,58.507776767671089,69.569260273972759]
["",null,null,"Net cashflows from operating activities",null,{"$f":"SUM(F92:F100)","v":-72029.812814502147},{"$f":"SUM(G92:G100)","v":-39390.52196315457},19279.491463238843,25519.392260916527,10265.291651371983,{"$f":"IFERROR(((J101/F101)^(1/5))-1,0)","v":-1.6772855365355377}]
[]
[null,null,"Cashflows from investing activities"]
[null,null,null,"(Purchase) / sale of non-current assets",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G110:$BN110)","v":-190300},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G110:$BN110)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G110:$BN110)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G110:$BN110)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G110:$BN110)","v":0}]
[null,null,null,"Net cashflows from investing activities",null,{"$f":"SUM(F104)","v":-190300},{"$f":"SUM(G104)","v":0},0,0,0]
[]
[null,null,"Cashflows from financing activities"]
[null,null,null,"Grant financing",null,{"$f":"-F93","v":250000},{"$f":"-G93","v":200000},0,0,0]
[null,null,null,"Debt financing"]
[null,null,null,"New debt injections",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G116:$BN116)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G116:$BN116)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G116:$BN116)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G116:$BN116)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G116:$BN116)","v":0}]
[null,null,null,"Debt principal repayments",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G117:$BN117)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G117:$BN117)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G117:$BN117)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G117:$BN117)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G117:$BN117)","v":0}]
[null,null,null,"Equity injections",null,{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,F$3,'Monthly build'!$G118:$BN118)","v":100000},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,G$3,'Monthly build'!$G118:$BN118)","v":50000},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,H$3,'Monthly build'!$G118:$BN118)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,I$3,'Monthly build'!$G118:$BN118)","v":0},{"$f":"SUMIF('Monthly build'!$G$3:$BN$3,J$3,'Monthly build'!$G118:$BN118)","v":0}]
[null,null,null,"Net cashflows from financing activities",null,{"$f":"SUM(F108:F112)","v":350000},{"$f":"SUM(G108:G112)","v":250000},0,0,0]
[]
[null,null,null,"Beginning cash balance",null,{"$f":"E117","v":0},{"$f":"F117","v":87670.187185497838},298279.66522234329,317559.15668558213,343078.54894649866]
[null,null,null,"Net changes in cashflow",null,{"$f":"F101+F105+F113","v":87670.187185497838},{"$f":"G101+G105+G113","v":210609.47803684542},{"$f":"H101+H105+H113","v":19279.491463238843},{"$f":"I101+I105+I113","v":25519.392260916527},{"$f":"J101+J105+J113","v":10265.291651371983}]
[null,null,null,"Closing cash balance",null,{"$f":"SUM(F115:F116)","v":87670.187185497838},{"$f":"SUM(G115:G116)","v":298279.66522234329},317559.15668558213,343078.54894649866,353343.84059787064,{"$f":"IFERROR(((J117/F117)^(1/5))-1,0)","v":0.32150593606265376}]
{"$rows_empty":7}
[""]